Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,524£13,727£14,070£14,422£14,854£70,597
Total Expenses£14,945£14,977£15,022£15,068£15,122£75,134
Profit Before Tax£-1,421£-1,250£-952£-646£-268£-4,537
Profit After Tax £-1,421£-1,250£-952£-646£-268£-4,537
Change In Property Value£4,950£5,024£11,899£15,834£18,385£56,093
Net Return£3,529£3,774£10,947£15,188£18,118£51,556
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)3%4%11%15%17%50%