Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,336£15,566£15,955£16,354£16,845£80,056
Total Expenses£18,015£18,084£18,166£18,250£18,341£90,856
Profit Before Tax£-2,679£-2,518£-2,211£-1,896£-1,497£-10,800
Profit After Tax £-2,679£-2,518£-2,211£-1,896£-1,497£-10,800
Change In Property Value£4£4£7,300£13,031£17,340£37,678
Net Return£-2,675£-2,514£5,089£11,135£15,844£26,879
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)-2%-2%4%10%14%23%