Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,196£14,409£14,625£14,991£15,365£73,586
Total Expenses£14,842£14,913£14,976£15,054£15,134£74,919
Profit Before Tax£-646£-504£-351£-63£231£-1,332
Profit After Tax £-646£-504£-351£-63£231£-1,332
Change In Property Value£4£7,100£12,674£16,865£11,749£48,391
Net Return£-642£6,596£12,323£16,802£11,981£47,059
Return From Rental Income (%)-1%0%0%0%0%-1%
Total Net Return (%)-1%6%11%15%11%42%