Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,372£12,558£12,872£13,193£13,589£64,584
Total Expenses£14,148£14,212£14,287£14,363£14,445£71,455
Profit Before Tax£-1,776£-1,655£-1,415£-1,169£-856£-6,871
Profit After Tax £-1,776£-1,655£-1,415£-1,169£-856£-6,871
Change In Property Value£3£3£5,500£9,818£13,065£28,388
Net Return£-1,773£-1,652£4,085£8,648£12,209£21,517
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)-2%-2%5%10%14%25%