Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,012£15,237£15,466£15,852£16,249£77,816
Total Expenses£16,210£16,283£16,347£16,427£16,509£81,777
Profit Before Tax£-1,198£-1,046£-881£-575£-261£-3,961
Profit After Tax £-1,198£-1,046£-881£-575£-261£-3,961
Change In Property Value£4£7,900£14,102£18,765£13,073£53,844
Net Return£-1,194£6,854£13,221£18,190£12,812£49,884
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%5%10%14%10%39%