Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,240£15,469£15,701£16,093£16,495£78,998
Total Expenses£23,955£24,028£24,092£24,173£24,256£120,505
Profit Before Tax£-8,715£-8,559£-8,392£-8,080£-7,761£-41,507
Profit After Tax £-8,715£-8,559£-8,392£-8,080£-7,761£-41,507
Change In Property Value£6£12,700£22,670£30,167£21,016£86,559
Net Return£-8,709£4,141£14,278£22,087£13,256£45,053
Return From Rental Income (%)-4%-4%-4%-4%-4%-20%
Total Net Return (%)-4%2%7%10%6%21%