Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,856£15,079£15,456£15,842£16,317£77,550
Total Expenses£16,578£16,647£16,727£16,810£16,900£83,662
Profit Before Tax£-1,722£-1,568£-1,271£-968£-583£-6,112
Profit After Tax £-1,722£-1,568£-1,271£-968£-583£-6,112
Change In Property Value£3£3£6,600£11,781£15,677£34,065
Net Return£-1,719£-1,564£5,329£10,814£15,095£27,954
Return From Rental Income (%)-2%-2%-1%-1%-1%-6%
Total Net Return (%)-2%-2%5%10%15%27%