Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,196£35,724£36,260£37,166£38,095£182,441
Total Expenses£40,912£41,015£41,109£41,242£41,378£205,656
Profit Before Tax£-5,716£-5,291£-4,850£-4,076£-3,282£-23,214
Profit After Tax £-5,716£-5,291£-4,850£-4,076£-3,282£-23,214
Change In Property Value£11£22,000£39,270£52,258£36,406£149,945
Net Return£-5,705£16,709£34,421£48,182£33,124£126,731
Return From Rental Income (%)-1%-1%-1%-1%-1%-6%
Total Net Return (%)-1%4%9%13%9%33%