Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,992£14,202£14,557£14,921£15,368£73,040
Total Expenses£16,016£16,083£16,161£16,242£16,329£80,831
Profit Before Tax£-2,024£-1,881£-1,604£-1,321£-961£-7,790
Profit After Tax £-2,024£-1,881£-1,604£-1,321£-961£-7,790
Change In Property Value£3£3£6,360£11,353£15,107£32,827
Net Return£-2,021£-1,878£4,756£10,032£14,147£25,036
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)-2%-2%5%10%14%25%