Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,716£13,922£14,270£14,627£15,065£71,599
Total Expenses£14,481£14,547£14,625£14,704£14,791£73,148
Profit Before Tax£-765£-625£-355£-78£274£-1,549
Profit After Tax £-765£-625£-355£-78£274£-1,549
Change In Property Value£3£3£5,600£9,996£13,302£28,904
Net Return£-762£-623£5,245£9,918£13,576£27,355
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)-1%-1%6%11%16%32%