Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,064£14,275£14,632£14,998£15,448£73,416
Total Expenses£18,084£18,151£18,230£18,310£18,398£91,174
Profit Before Tax£-4,020£-3,876£-3,598£-3,313£-2,950£-17,758
Profit After Tax £-4,020£-3,876£-3,598£-3,313£-2,950£-17,758
Change In Property Value£4£4£7,399£13,207£17,575£38,189
Net Return£-4,016£-3,873£3,801£9,895£14,625£20,432
Return From Rental Income (%)-3%-3%-3%-3%-3%-15%
Total Net Return (%)-3%-3%3%8%12%17%