Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,596£13,800£14,145£14,499£14,934£70,973
Total Expenses£16,849£16,915£16,993£17,072£17,158£84,988
Profit Before Tax£-3,253£-3,116£-2,848£-2,574£-2,225£-14,015
Profit After Tax £-3,253£-3,116£-2,848£-2,574£-2,225£-14,015
Change In Property Value£3£3£6,800£12,138£16,153£35,098
Net Return£-3,250£-3,112£3,952£9,565£13,928£21,083
Return From Rental Income (%)-3%-3%-3%-2%-2%-13%
Total Net Return (%)-3%-3%4%9%13%20%