Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,680£16,930£17,184£17,614£18,054£86,462
Total Expenses£17,432£17,507£17,574£17,659£17,745£87,918
Profit Before Tax£-752£-577£-390£-45£309£-1,456
Profit After Tax £-752£-577£-390£-45£309£-1,456
Change In Property Value£4£8,556£15,273£20,323£14,159£58,315
Net Return£-748£7,979£14,883£20,279£14,467£56,860
Return From Rental Income (%)-1%0%0%0%0%-1%
Total Net Return (%)-1%6%11%15%10%41%