Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,296£13,495£13,833£14,179£14,604£69,407
Total Expenses£17,216£17,282£17,358£17,437£17,522£86,815
Profit Before Tax£-3,920£-3,786£-3,526£-3,258£-2,918£-17,408
Profit After Tax £-3,920£-3,786£-3,526£-3,258£-2,918£-17,408
Change In Property Value£4£4£7,000£12,495£16,628£36,130
Net Return£-3,916£-3,783£3,474£9,237£13,709£18,722
Return From Rental Income (%)-4%-3%-3%-3%-3%-16%
Total Net Return (%)-4%-3%3%8%12%17%