Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,488£16,735£16,986£17,411£17,846£85,467
Total Expenses£19,254£19,328£19,395£19,479£19,565£97,020
Profit Before Tax£-2,766£-2,593£-2,408£-2,068£-1,719£-11,553
Profit After Tax £-2,766£-2,593£-2,408£-2,068£-1,719£-11,553
Change In Property Value£5£9,700£17,315£23,041£16,052£66,112
Net Return£-2,761£7,107£14,907£20,973£14,333£54,559
Return From Rental Income (%)-2%-2%-2%-1%-1%-7%
Total Net Return (%)-2%4%9%13%9%34%