Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,596£25,980£26,370£27,029£27,705£132,679
Total Expenses£30,300£30,388£30,468£30,576£30,686£152,417
Profit Before Tax£-4,704£-4,408£-4,098£-3,547£-2,981£-19,738
Profit After Tax £-4,704£-4,408£-4,098£-3,547£-2,981£-19,738
Change In Property Value£8,000£24,240£33,290£38,949£31,657£136,135
Net Return£3,296£19,832£29,191£35,402£28,675£116,397
Return From Rental Income (%)-2%-2%-2%-1%-1%-7%
Total Net Return (%)1%7%11%13%11%43%