Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,256£17,515£17,953£18,402£18,954£90,079
Total Expenses£18,604£18,676£18,762£18,851£18,949£93,842
Profit Before Tax£-1,348£-1,161£-810£-450£5£-3,763
Profit After Tax £-1,348£-1,161£-810£-450£5£-3,763
Change In Property Value£4£4£7,500£13,388£17,815£38,711
Net Return£-1,344£-1,157£6,691£12,938£17,820£34,948
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%6%11%15%29%