Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,980£14,190£14,544£14,908£15,355£72,977
Total Expenses£16,292£16,359£16,438£16,518£16,605£82,213
Profit Before Tax£-2,312£-2,170£-1,893£-1,610£-1,250£-9,235
Profit After Tax £-2,312£-2,170£-1,893£-1,610£-1,250£-9,235
Change In Property Value£3£3£6,500£11,603£15,440£33,549
Net Return£-2,309£-2,166£4,607£9,993£14,190£24,314
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)-2%-2%5%10%14%24%