Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,600£15,834£16,230£16,636£17,135£81,434
Total Expenses£19,430£19,499£19,582£19,666£19,759£97,936
Profit Before Tax£-3,830£-3,665£-3,352£-3,031£-2,624£-16,502
Profit After Tax £-3,830£-3,665£-3,352£-3,031£-2,624£-16,502
Change In Property Value£4£4£8,000£14,280£19,003£41,291
Net Return£-3,826£-3,661£4,648£11,249£16,379£24,789
Return From Rental Income (%)-3%-3%-3%-2%-2%-13%
Total Net Return (%)-3%-3%4%9%13%19%