Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,404£22,740£23,081£23,658£24,250£116,133
Total Expenses£26,763£26,847£26,922£27,021£27,123£134,675
Profit Before Tax£-4,359£-4,106£-3,840£-3,363£-2,873£-18,542
Profit After Tax £-4,359£-4,106£-3,840£-3,363£-2,873£-18,542
Change In Property Value£7£14,000£24,990£33,255£23,168£95,420
Net Return£-4,352£9,894£21,150£29,892£20,294£76,878
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)-2%4%9%13%9%33%