Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,876£22,204£22,537£23,101£23,678£113,396
Total Expenses£32,341£32,424£32,498£32,596£32,696£162,555
Profit Before Tax£-10,465£-10,219£-9,961£-9,495£-9,018£-49,158
Profit After Tax £-10,465£-10,219£-9,961£-9,495£-9,018£-49,158
Change In Property Value£9£17,500£31,238£41,569£28,959£119,275
Net Return£-10,456£7,281£21,277£32,073£19,941£70,116
Return From Rental Income (%)-4%-3%-3%-3%-3%-17%
Total Net Return (%)-4%2%7%11%7%24%