Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,196£14,409£14,769£15,138£15,593£74,105
Total Expenses£17,504£17,572£17,651£17,731£17,819£88,277
Profit Before Tax£-3,308£-3,163£-2,881£-2,593£-2,227£-14,172
Profit After Tax £-3,308£-3,163£-2,881£-2,593£-2,227£-14,172
Change In Property Value£4£4£7,100£12,674£16,865£36,646
Net Return£-3,305£-3,159£4,219£10,081£14,638£22,474
Return From Rental Income (%)-3%-3%-3%-2%-2%-13%
Total Net Return (%)-3%-3%4%9%13%20%