Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,628£14,847£15,219£15,599£16,067£76,360
Total Expenses£16,357£16,425£16,505£16,587£16,677£82,551
Profit Before Tax£-1,729£-1,578£-1,287£-988£-610£-6,191
Profit After Tax £-1,729£-1,578£-1,287£-988£-610£-6,191
Change In Property Value£3£3£6,500£11,603£15,440£33,549
Net Return£-1,726£-1,574£5,214£10,615£14,830£27,358
Return From Rental Income (%)-2%-2%-1%-1%-1%-6%
Total Net Return (%)-2%-2%5%10%15%27%