Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,728£29,159£29,596£30,336£31,095£148,914
Total Expenses£32,061£32,154£32,239£32,354£32,473£161,280
Profit Before Tax£-3,333£-2,995£-2,642£-2,018£-1,378£-12,366
Profit After Tax £-3,333£-2,995£-2,642£-2,018£-1,378£-12,366
Change In Property Value£8£16,900£30,167£40,143£27,967£115,185
Net Return£-3,324£13,905£27,525£38,125£26,588£102,819
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)-1%5%10%13%9%36%