Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,596£25,980£26,629£27,295£28,114£133,615
Total Expenses£36,300£36,384£36,492£36,602£36,727£182,505
Profit Before Tax£-10,704£-10,404£-9,862£-9,307£-8,613£-48,890
Profit After Tax £-10,704£-10,404£-9,862£-9,307£-8,613£-48,890
Change In Property Value£8,000£8,080£24,482£33,622£39,338£113,523
Net Return£-2,704£-2,324£14,620£24,315£30,725£64,633
Return From Rental Income (%)-4%-4%-4%-3%-3%-18%
Total Net Return (%)-1%-1%5%9%11%24%