Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,628£14,847£15,070£15,447£15,833£75,825
Total Expenses£15,850£15,922£15,985£16,065£16,146£79,969
Profit Before Tax£-1,222£-1,075£-915£-618£-313£-4,143
Profit After Tax £-1,222£-1,075£-915£-618£-313£-4,143
Change In Property Value£4£7,700£13,745£18,290£12,742£52,481
Net Return£-1,218£6,625£12,829£17,672£12,429£48,338
Return From Rental Income (%)-1%-1%-1%-1%0%-3%
Total Net Return (%)-1%5%10%14%10%39%