Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,508£32,996£33,491£34,328£35,186£168,508
Total Expenses£37,941£38,039£38,130£38,255£38,384£190,749
Profit Before Tax£-5,433£-5,044£-4,639£-3,928£-3,198£-22,241
Profit After Tax £-5,433£-5,044£-4,639£-3,928£-3,198£-22,241
Change In Property Value£10£20,320£36,272£48,267£33,626£138,495
Net Return£-5,422£15,276£31,632£44,339£30,428£116,254
Return From Rental Income (%)-2%-1%-1%-1%-1%-6%
Total Net Return (%)-2%4%9%13%9%33%