Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,304£14,519£14,882£15,254£15,711£74,669
Total Expenses£16,325£16,392£16,471£16,553£16,641£82,382
Profit Before Tax£-2,021£-1,874£-1,590£-1,299£-930£-7,713
Profit After Tax £-2,021£-1,874£-1,590£-1,299£-930£-7,713
Change In Property Value£3£3£6,500£11,603£15,440£33,549
Net Return£-2,018£-1,870£4,910£10,304£14,510£25,836
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)-2%-2%5%10%14%25%