Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,500£16,747£16,999£17,424£17,859£85,529
Total Expenses£19,738£19,812£19,878£19,963£20,049£99,440
Profit Before Tax£-3,238£-3,065£-2,880£-2,539£-2,190£-13,911
Profit After Tax £-3,238£-3,065£-2,880£-2,539£-2,190£-13,911
Change In Property Value£5£10,000£17,850£23,753£16,548£68,157
Net Return£-3,233£6,935£14,971£21,214£14,359£54,246
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)-2%4%9%13%9%33%