Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,204£15,432£15,818£16,213£16,700£79,367
Total Expenses£18,595£18,664£18,745£18,829£18,920£93,753
Profit Before Tax£-3,391£-3,232£-2,927£-2,615£-2,220£-14,386
Profit After Tax £-3,391£-3,232£-2,927£-2,615£-2,220£-14,386
Change In Property Value£4£4£7,599£13,564£18,050£39,222
Net Return£-3,387£-3,228£4,672£10,949£15,830£24,836
Return From Rental Income (%)-3%-3%-2%-2%-2%-12%
Total Net Return (%)-3%-3%4%9%13%20%