Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,824£14,031£14,242£14,598£14,963£71,658
Total Expenses£14,592£14,625£14,656£14,702£14,749£73,324
Profit Before Tax£-768£-593£-414£-104£214£-1,666
Profit After Tax £-768£-593£-414£-104£214£-1,666
Change In Property Value£4£7,900£14,102£18,765£13,073£53,844
Net Return£-764£7,307£13,687£18,661£13,287£52,178
Return From Rental Income (%)-1%0%0%0%0%-1%
Total Net Return (%)-1%6%11%15%10%41%