Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,252£12,436£12,747£13,065£13,457£63,957
Total Expenses£13,144£13,208£13,282£13,358£13,440£66,433
Profit Before Tax£-892£-773£-536£-293£17£-2,476
Profit After Tax £-892£-773£-536£-293£17£-2,476
Change In Property Value£3£3£5,000£8,925£11,877£25,807
Net Return£-889£-770£4,464£8,632£11,894£23,332
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%6%11%16%31%