Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,944£17,198£17,628£18,069£18,611£88,450
Total Expenses£18,969£19,041£19,127£19,215£19,311£95,663
Profit Before Tax£-2,025£-1,843£-1,499£-1,146£-701£-7,213
Profit After Tax £-2,025£-1,843£-1,499£-1,146£-701£-7,213
Change In Property Value£4£4£7,700£13,745£18,290£39,743
Net Return£-2,021£-1,839£6,202£12,599£17,590£32,530
Return From Rental Income (%)-2%-1%-1%-1%-1%-6%
Total Net Return (%)-2%-1%5%10%14%26%