Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,844£15,067£15,443£15,829£16,304£77,488
Total Expenses£16,575£16,643£16,724£16,807£16,897£83,646
Profit Before Tax£-1,731£-1,577£-1,281£-977£-592£-6,158
Profit After Tax £-1,731£-1,577£-1,281£-977£-592£-6,158
Change In Property Value£3£3£6,599£11,779£15,675£34,060
Net Return£-1,728£-1,573£5,318£10,802£15,083£27,902
Return From Rental Income (%)-2%-2%-1%-1%-1%-6%
Total Net Return (%)-2%-2%5%10%15%27%