Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,644£13,849£14,195£14,550£14,986£71,224
Total Expenses£17,249£17,315£17,393£17,472£17,558£86,987
Profit Before Tax£-3,605£-3,466£-3,198£-2,922£-2,572£-15,763
Profit After Tax £-3,605£-3,466£-3,198£-2,922£-2,572£-15,763
Change In Property Value£3£3£6,999£12,493£16,625£36,125
Net Return£-3,601£-3,463£3,801£9,571£14,053£20,361
Return From Rental Income (%)-3%-3%-3%-3%-2%-14%
Total Net Return (%)-3%-3%3%9%13%18%