Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,680£13,885£14,093£14,446£14,807£70,911
Total Expenses£15,595£15,665£15,727£15,804£15,883£78,673
Profit Before Tax£-1,915£-1,780£-1,633£-1,358£-1,076£-7,762
Profit After Tax £-1,915£-1,780£-1,633£-1,358£-1,076£-7,762
Change In Property Value£5,700£13,500£17,964£20,858£15,331£73,352
Net Return£3,786£11,720£16,331£19,500£14,255£65,591
Return From Rental Income (%)-2%-1%-1%-1%-1%-6%
Total Net Return (%)3%10%13%16%12%54%