Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,404£13,605£13,809£14,154£14,508£69,481
Total Expenses£14,119£14,189£14,251£14,327£14,405£71,291
Profit Before Tax£-715£-584£-441£-173£103£-1,810
Profit After Tax £-715£-584£-441£-173£103£-1,810
Change In Property Value£3£6,700£11,960£15,915£11,087£45,665
Net Return£-712£6,116£11,518£15,742£11,191£43,855
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)-1%6%11%15%11%41%