Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,116£13,313£13,646£13,987£14,406£68,467
Total Expenses£16,999£17,065£17,141£17,219£17,304£85,729
Profit Before Tax£-3,883£-3,752£-3,496£-3,233£-2,898£-17,262
Profit After Tax £-3,883£-3,752£-3,496£-3,233£-2,898£-17,262
Change In Property Value£3£3£6,900£12,317£16,390£35,614
Net Return£-3,880£-3,749£3,404£9,084£13,492£18,352
Return From Rental Income (%)-4%-3%-3%-3%-3%-16%
Total Net Return (%)-4%-3%3%8%12%17%