Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,996£16,236£16,642£17,058£17,570£83,501
Total Expenses£19,470£19,540£19,623£19,709£19,802£98,143
Profit Before Tax£-3,474£-3,304£-2,981£-2,651£-2,233£-14,642
Profit After Tax £-3,474£-3,304£-2,981£-2,651£-2,233£-14,642
Change In Property Value£4£4£8,000£14,280£19,003£41,291
Net Return£-3,470£-3,300£5,019£11,630£16,770£26,649
Return From Rental Income (%)-3%-3%-2%-2%-2%-11%
Total Net Return (%)-3%-3%4%9%13%21%