Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,680£16,930£17,184£17,614£18,054£86,462
Total Expenses£17,793£17,868£17,934£18,019£18,106£89,720
Profit Before Tax£-1,113£-938£-750£-405£-52£-3,257
Profit After Tax £-1,113£-938£-750£-405£-52£-3,257
Change In Property Value£4£8,780£15,672£20,856£14,529£59,842
Net Return£-1,108£7,842£14,922£20,450£14,478£56,584
Return From Rental Income (%)-1%-1%-1%0%0%-2%
Total Net Return (%)-1%6%10%14%10%40%