Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,448£29,890£30,338£31,097£31,874£152,646
Total Expenses£35,511£35,605£35,691£35,809£35,929£178,545
Profit Before Tax£-6,063£-5,716£-5,353£-4,712£-4,055£-25,899
Profit After Tax £-6,063£-5,716£-5,353£-4,712£-4,055£-25,899
Change In Property Value£10£19,000£33,915£45,132£31,442£129,498
Net Return£-6,054£13,285£28,562£40,419£27,387£103,599
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)-2%4%9%13%8%32%