Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,872£14,080£14,432£14,793£15,237£72,414
Total Expenses£17,869£17,935£18,014£18,093£18,181£90,092
Profit Before Tax£-3,997£-3,855£-3,581£-3,301£-2,944£-17,678
Profit After Tax £-3,997£-3,855£-3,581£-3,301£-2,944£-17,678
Change In Property Value£4£4£7,300£13,031£17,340£37,678
Net Return£-3,993£-3,852£3,719£9,730£14,396£20,001
Return From Rental Income (%)-3%-3%-3%-3%-3%-15%
Total Net Return (%)-3%-3%3%8%12%17%