Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,756£19,037£19,323£19,806£20,301£97,223
Total Expenses£23,985£24,063£24,133£24,223£24,315£120,719
Profit Before Tax£-5,229£-5,026£-4,810£-4,417£-4,014£-23,495
Profit After Tax £-5,229£-5,026£-4,810£-4,417£-4,014£-23,495
Change In Property Value£6£12,500£22,313£29,692£20,685£85,196
Net Return£-5,223£7,474£17,503£25,275£16,671£61,701
Return From Rental Income (%)-3%-2%-2%-2%-2%-11%
Total Net Return (%)-3%4%8%12%8%30%