Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,172£14,385£14,600£14,965£15,339£73,462
Total Expenses£20,953£21,024£21,086£21,165£21,245£105,472
Profit Before Tax£-6,781£-6,639£-6,486£-6,199£-5,905£-32,011
Profit After Tax £-6,781£-6,639£-6,486£-6,199£-5,905£-32,011
Change In Property Value£5£10,900£19,457£25,891£18,038£74,291
Net Return£-6,775£4,261£12,971£19,692£12,132£42,281
Return From Rental Income (%)-4%-4%-4%-3%-3%-18%
Total Net Return (%)-4%2%7%11%7%24%