Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,280£17,539£17,802£18,247£18,704£89,572
Total Expenses£19,170£19,246£19,314£19,400£19,488£96,619
Profit Before Tax£-1,890£-1,707£-1,511£-1,153£-785£-7,046
Profit After Tax £-1,890£-1,707£-1,511£-1,153£-785£-7,046
Change In Property Value£5£9,599£17,134£22,801£15,885£65,424
Net Return£-1,886£7,892£15,623£21,648£15,100£58,378
Return From Rental Income (%)-1%-1%-1%-1%-1%-5%
Total Net Return (%)-1%5%10%14%10%37%