Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,064£14,275£14,489£14,851£15,223£72,902
Total Expenses£15,311£15,382£15,445£15,523£15,602£77,263
Profit Before Tax£-1,247£-1,107£-956£-671£-380£-4,361
Profit After Tax £-1,247£-1,107£-956£-671£-380£-4,361
Change In Property Value£4£7,400£13,209£17,578£12,246£50,436
Net Return£-1,243£6,293£12,254£16,906£11,866£46,075
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)-1%5%10%14%10%39%