Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,004£32,484£32,971£33,796£34,640£165,895
Total Expenses£37,375£37,473£37,563£37,687£37,815£187,914
Profit Before Tax£-5,371£-4,989£-4,592£-3,892£-3,174£-22,018
Profit After Tax £-5,371£-4,989£-4,592£-3,892£-3,174£-22,018
Change In Property Value£10£20,000£35,700£47,507£33,097£136,314
Net Return£-5,361£15,011£31,109£43,615£29,922£114,296
Return From Rental Income (%)-2%-1%-1%-1%-1%-6%
Total Net Return (%)-2%4%9%13%9%33%