Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,436£14,653£14,872£15,244£15,625£74,830
Total Expenses£15,348£15,420£15,483£15,562£15,643£77,456
Profit Before Tax£-912£-767£-611£-318£-18£-2,626
Profit After Tax £-912£-767£-611£-318£-18£-2,626
Change In Property Value£4£7,400£13,209£17,578£12,246£50,436
Net Return£-909£6,633£12,598£17,260£12,228£47,810
Return From Rental Income (%)-1%-1%-1%0%0%-2%
Total Net Return (%)-1%6%11%15%10%41%