Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,572£25,956£26,345£27,004£27,679£132,555
Total Expenses£30,265£30,353£30,433£30,541£30,651£152,244
Profit Before Tax£-4,693£-4,398£-4,088£-3,537£-2,973£-19,689
Profit After Tax £-4,693£-4,398£-4,088£-3,537£-2,973£-19,689
Change In Property Value£8£15,980£28,525£37,958£26,444£108,915
Net Return£-4,685£11,582£24,436£34,421£23,472£89,226
Return From Rental Income (%)-2%-2%-2%-1%-1%-7%
Total Net Return (%)-2%4%9%13%9%33%