Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,956£14,165£14,519£14,882£15,329£72,852
Total Expenses£15,695£15,762£15,840£15,920£16,008£79,225
Profit Before Tax£-1,739£-1,596£-1,321£-1,038£-679£-6,373
Profit After Tax £-1,739£-1,596£-1,321£-1,038£-679£-6,373
Change In Property Value£3£3£6,200£11,067£14,727£32,001
Net Return£-1,736£-1,593£4,879£10,029£14,049£25,628
Return From Rental Income (%)-2%-2%-1%-1%-1%-7%
Total Net Return (%)-2%-2%5%10%14%26%