Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,820£8,952£9,176£9,406£9,688£46,042
Total Expenses£10,024£10,083£10,148£10,215£10,286£50,755
Profit Before Tax£-1,204£-1,130£-972£-809£-598£-4,713
Profit After Tax £-1,204£-1,130£-972£-809£-598£-4,713
Change In Property Value£2£2£3,600£6,426£8,551£18,581
Net Return£-1,202£-1,129£2,628£5,617£7,953£13,868
Return From Rental Income (%)-2%-2%-2%-1%-1%-9%
Total Net Return (%)-2%-2%5%10%14%25%