Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,124£23,471£24,058£24,659£25,399£120,710
Total Expenses£29,791£29,838£29,907£29,978£30,063£149,577
Profit Before Tax£-6,667£-6,367£-5,849£-5,319£-4,664£-28,866
Profit After Tax £-6,667£-6,367£-5,849£-5,319£-4,664£-28,866
Change In Property Value£7£7£13,600£24,276£32,305£70,195
Net Return£-6,661£-6,360£7,751£18,957£27,641£41,329
Return From Rental Income (%)-3%-3%-3%-2%-2%-13%
Total Net Return (%)-3%-3%3%8%12%18%