Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,300£15,529£15,918£16,316£16,805£79,868
Total Expenses£17,018£17,086£17,168£17,252£17,344£85,868
Profit Before Tax£-1,718£-1,557£-1,251£-936£-538£-6,000
Profit After Tax £-1,718£-1,557£-1,251£-936£-538£-6,000
Change In Property Value£3£3£6,799£12,136£16,150£35,093
Net Return£-1,714£-1,554£5,549£11,200£15,612£29,093
Return From Rental Income (%)-2%-1%-1%-1%-1%-6%
Total Net Return (%)-2%-1%5%10%15%27%