Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,332£25,712£26,098£26,750£27,419£131,311
Total Expenses£28,504£28,592£28,671£28,778£28,888£143,432
Profit Before Tax£-3,172£-2,880£-2,573£-2,028£-1,469£-12,122
Profit After Tax £-3,172£-2,880£-2,573£-2,028£-1,469£-12,122
Change In Property Value£7£14,900£26,597£35,393£24,657£101,554
Net Return£-3,164£12,021£24,023£33,365£23,188£89,432
Return From Rental Income (%)-1%-1%-1%-1%-1%-5%
Total Net Return (%)-1%5%10%13%9%36%