Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,280£11,449£11,621£11,911£12,209£58,471
Total Expenses£11,976£12,043£12,101£12,172£12,245£60,537
Profit Before Tax£-696£-594£-480£-261£-35£-2,066
Profit After Tax £-696£-594£-480£-261£-35£-2,066
Change In Property Value£3£5,500£9,818£13,064£9,102£37,486
Net Return£-693£4,906£9,337£12,804£9,066£35,420
Return From Rental Income (%)-1%-1%-1%0%0%-2%
Total Net Return (%)-1%6%11%15%11%42%