Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,276£12,460£12,772£13,091£13,484£64,082
Total Expenses£14,297£14,361£14,435£14,511£14,593£72,198
Profit Before Tax£-2,021£-1,901£-1,664£-1,420£-1,110£-8,116
Profit After Tax £-2,021£-1,901£-1,664£-1,420£-1,110£-8,116
Change In Property Value£3£3£5,580£9,960£13,255£28,801
Net Return£-2,018£-1,898£3,916£8,540£12,145£20,685
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)-2%-2%5%10%14%24%