Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,668£13,873£14,220£14,575£15,013£71,349
Total Expenses£14,436£14,503£14,580£14,660£14,746£72,925
Profit Before Tax£-768£-630£-360£-84£267£-1,576
Profit After Tax £-768£-630£-360£-84£267£-1,576
Change In Property Value£3£3£5,580£9,960£13,255£28,801
Net Return£-765£-627£5,220£9,876£13,521£27,225
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)-1%-1%6%11%16%32%