Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,244£11,413£11,698£11,990£12,350£58,695
Total Expenses£13,043£13,106£13,177£13,251£13,329£65,906
Profit Before Tax£-1,799£-1,693£-1,479£-1,260£-979£-7,211
Profit After Tax £-1,799£-1,693£-1,479£-1,260£-979£-7,211
Change In Property Value£2£3£5,000£8,925£11,877£25,807
Net Return£-1,797£-1,691£3,521£7,665£10,898£18,596
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)-2%-2%5%10%14%24%