Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,028£11,193£11,473£11,760£12,113£57,568
Total Expenses£12,030£12,092£12,163£12,236£12,314£60,834
Profit Before Tax£-1,002£-899£-690£-476£-201£-3,267
Profit After Tax £-1,002£-899£-690£-476£-201£-3,267
Change In Property Value£2£2£4,500£8,033£10,689£23,226
Net Return£-999£-897£3,810£7,557£10,488£19,960
Return From Rental Income (%)-1%-1%-1%-1%0%-5%
Total Net Return (%)-1%-1%6%11%15%29%