Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,400£14,616£14,835£15,206£15,586£74,644
Total Expenses£16,310£16,382£16,445£16,523£16,604£82,264
Profit Before Tax£-1,910£-1,766£-1,609£-1,317£-1,018£-7,620
Profit After Tax £-1,910£-1,766£-1,609£-1,317£-1,018£-7,620
Change In Property Value£4£8,000£14,280£19,003£13,239£54,526
Net Return£-1,906£6,234£12,671£17,685£12,221£46,906
Return From Rental Income (%)-1%-1%-1%-1%-1%-6%
Total Net Return (%)-1%5%10%14%10%37%