Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,984£13,179£13,508£13,846£14,261£67,778
Total Expenses£15,003£15,068£15,144£15,222£15,306£75,742
Profit Before Tax£-2,019£-1,889£-1,636£-1,376£-1,044£-7,963
Profit After Tax £-2,019£-1,889£-1,636£-1,376£-1,044£-7,963
Change In Property Value£3£3£5,900£10,532£14,015£30,452
Net Return£-2,016£-1,886£4,264£9,156£12,970£22,489
Return From Rental Income (%)-2%-2%-2%-1%-1%-9%
Total Net Return (%)-2%-2%5%10%14%25%