Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,072£15,298£15,681£16,073£16,555£78,678
Total Expenses£16,798£16,867£16,948£17,031£17,122£84,767
Profit Before Tax£-1,726£-1,569£-1,268£-959£-567£-6,089
Profit After Tax £-1,726£-1,569£-1,268£-959£-567£-6,089
Change In Property Value£3£3£6,700£11,960£15,915£34,582
Net Return£-1,723£-1,566£5,433£11,001£15,348£28,493
Return From Rental Income (%)-2%-1%-1%-1%-1%-6%
Total Net Return (%)-2%-1%5%10%15%27%