Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,836£10,999£11,164£11,443£11,729£56,169
Total Expenses£12,253£12,320£12,377£12,447£12,518£61,916
Profit Before Tax£-1,417£-1,321£-1,214£-1,004£-790£-5,746
Profit After Tax £-1,417£-1,321£-1,214£-1,004£-790£-5,746
Change In Property Value£3£5,700£10,175£13,539£9,433£38,850
Net Return£-1,415£4,379£8,961£12,535£8,643£33,103
Return From Rental Income (%)-2%-1%-1%-1%-1%-7%
Total Net Return (%)-2%5%10%14%10%38%