Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,780£12,972£13,166£13,495£13,833£66,246
Total Expenses£13,558£13,627£13,688£13,762£13,839£68,473
Profit Before Tax£-778£-655£-521£-267£-6£-2,227
Profit After Tax £-778£-655£-521£-267£-6£-2,227
Change In Property Value£3£6,390£11,406£15,178£10,574£43,552
Net Return£-775£5,735£10,885£14,912£10,568£41,325
Return From Rental Income (%)-1%-1%-1%0%0%-2%
Total Net Return (%)-1%6%11%15%11%41%