Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,840£28,258£28,681£29,399£30,133£144,311
Total Expenses£32,776£32,868£32,951£33,065£33,181£164,842
Profit Before Tax£-4,936£-4,610£-4,270£-3,666£-3,048£-20,531
Profit After Tax £-4,936£-4,610£-4,270£-3,666£-3,048£-20,531
Change In Property Value£9£17,400£31,059£41,331£28,794£118,593
Net Return£-4,928£12,790£26,789£37,665£25,746£98,063
Return From Rental Income (%)-2%-2%-1%-1%-1%-7%
Total Net Return (%)-2%4%9%13%9%33%