Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,156£12,338£12,647£12,963£13,352£63,456
Total Expenses£13,928£13,992£14,066£14,141£14,223£70,350
Profit Before Tax£-1,772£-1,654£-1,419£-1,178£-871£-6,894
Profit After Tax £-1,772£-1,654£-1,419£-1,178£-871£-6,894
Change In Property Value£2,700£2,727£8,263£11,348£13,277£38,314
Net Return£928£1,073£6,844£10,169£12,406£31,420
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)1%1%8%12%15%38%