Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,300£15,529£15,918£16,316£16,805£79,868
Total Expenses£18,892£18,926£18,976£19,027£19,086£94,907
Profit Before Tax£-3,592£-3,397£-3,058£-2,711£-2,281£-15,039
Profit After Tax £-3,592£-3,397£-3,058£-2,711£-2,281£-15,039
Change In Property Value£4,250£4,293£13,006£17,862£20,898£60,309
Net Return£658£896£9,948£15,151£18,617£45,270
Return From Rental Income (%)-3%-2%-2%-2%-2%-11%
Total Net Return (%)0%1%7%11%14%33%