Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,616£14,835£15,206£15,586£16,054£76,298
Total Expenses£16,642£16,710£16,790£16,871£16,961£83,973
Profit Before Tax£-2,026£-1,874£-1,583£-1,285£-907£-7,676
Profit After Tax £-2,026£-1,874£-1,583£-1,285£-907£-7,676
Change In Property Value£3£3£6,644£11,860£15,782£34,293
Net Return£-2,022£-1,871£5,061£10,575£14,875£26,617
Return From Rental Income (%)-2%-2%-2%-1%-1%-7%
Total Net Return (%)-2%-2%5%10%14%25%