Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,800£20,097£20,599£21,114£21,748£103,359
Total Expenses£24,809£24,885£24,978£25,074£25,180£124,926
Profit Before Tax£-5,009£-4,788£-4,379£-3,959£-3,432£-21,567
Profit After Tax £-5,009£-4,788£-4,379£-3,959£-3,432£-21,567
Change In Property Value£5£5£10,500£18,743£24,941£54,195
Net Return£-5,004£-4,783£6,121£14,784£21,510£32,628
Return From Rental Income (%)-3%-3%-3%-2%-2%-13%
Total Net Return (%)-3%-3%4%9%12%19%