Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,700£30,145£30,598£31,363£32,147£153,953
Total Expenses£40,363£40,457£40,543£40,662£40,783£202,807
Profit Before Tax£-10,663£-10,312£-9,946£-9,299£-8,636£-48,855
Profit After Tax £-10,663£-10,312£-9,946£-9,299£-8,636£-48,855
Change In Property Value£11£22,000£39,270£52,258£36,406£149,945
Net Return£-10,652£11,689£29,325£42,959£27,770£101,091
Return From Rental Income (%)-3%-3%-3%-2%-2%-13%
Total Net Return (%)-3%3%8%11%7%26%