Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,728£10,889£11,052£11,329£11,612£55,610
Total Expenses£11,921£11,987£12,044£12,114£12,185£60,251
Profit Before Tax£-1,193£-1,098£-992£-785£-573£-4,641
Profit After Tax £-1,193£-1,098£-992£-785£-573£-4,641
Change In Property Value£3£5,500£9,818£13,064£9,102£37,486
Net Return£-1,190£4,402£8,826£12,279£8,529£32,845
Return From Rental Income (%)-1%-1%-1%-1%-1%-5%
Total Net Return (%)-1%5%10%14%10%39%