Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,560£16,808£17,061£17,487£17,924£85,840
Total Expenses£18,457£18,531£18,598£18,682£18,768£93,036
Profit Before Tax£-1,897£-1,723£-1,537£-1,195£-844£-7,196
Profit After Tax £-1,897£-1,723£-1,537£-1,195£-844£-7,196
Change In Property Value£5£9,200£16,422£21,853£15,224£62,704
Net Return£-1,892£7,477£14,885£20,658£14,380£55,509
Return From Rental Income (%)-1%-1%-1%-1%-1%-5%
Total Net Return (%)-1%5%10%14%10%37%