Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,292£20,596£21,111£21,639£22,288£105,927
Total Expenses£23,668£23,745£23,839£23,936£24,043£119,232
Profit Before Tax£-3,376£-3,148£-2,728£-2,297£-1,755£-13,305
Profit After Tax £-3,376£-3,148£-2,728£-2,297£-1,755£-13,305
Change In Property Value£7,425£7,536£17,849£23,751£27,578£84,140
Net Return£4,049£4,388£15,121£21,455£25,823£70,835
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)3%3%9%13%16%44%