Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,604£17,868£18,136£18,589£19,054£91,252
Total Expenses£21,457£21,533£21,601£21,688£21,777£108,056
Profit Before Tax£-3,853£-3,665£-3,465£-3,099£-2,723£-16,804
Profit After Tax £-3,853£-3,665£-3,465£-3,099£-2,723£-16,804
Change In Property Value£6£11,000£19,635£26,129£18,203£74,973
Net Return£-3,847£7,335£16,170£23,030£15,480£58,169
Return From Rental Income (%)-2%-2%-2%-2%-2%-9%
Total Net Return (%)-2%4%9%13%9%32%