Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,244£17,503£17,765£18,209£18,665£89,386
Total Expenses£21,067£21,143£21,210£21,296£21,384£106,100
Profit Before Tax£-3,823£-3,640£-3,445£-3,087£-2,720£-16,714
Profit After Tax £-3,823£-3,640£-3,445£-3,087£-2,720£-16,714
Change In Property Value£5£10,780£19,242£25,606£17,839£73,473
Net Return£-3,817£7,140£15,798£22,520£15,119£56,760
Return From Rental Income (%)-2%-2%-2%-2%-2%-9%
Total Net Return (%)-2%4%9%13%9%32%