Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,952£12,131£12,313£12,621£12,937£61,954
Total Expenses£13,588£13,656£13,715£13,787£13,862£68,607
Profit Before Tax£-1,636£-1,524£-1,402£-1,166£-925£-6,653
Profit After Tax £-1,636£-1,524£-1,402£-1,166£-925£-6,653
Change In Property Value£4,845£11,475£15,269£17,729£13,031£62,350
Net Return£3,209£9,950£13,868£16,563£12,106£55,696
Return From Rental Income (%)-2%-2%-1%-1%-1%-7%
Total Net Return (%)3%10%14%16%12%55%