Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,968£14,178£14,532£14,895£15,342£72,915
Total Expenses£14,704£14,771£14,850£14,930£15,017£74,272
Profit Before Tax£-736£-594£-318£-34£325£-1,357
Profit After Tax £-736£-594£-318£-34£325£-1,357
Change In Property Value£3£3£5,700£10,175£13,540£29,420
Net Return£-733£-591£5,383£10,140£13,865£28,063
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)-1%-1%6%11%16%32%