Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,000£27,405£28,090£28,792£29,656£140,944
Total Expenses£52,310£52,397£52,508£52,622£52,751£262,588
Profit Before Tax£-25,310£-24,992£-24,418£-23,830£-23,095£-121,644
Profit After Tax £-25,310£-24,992£-24,418£-23,830£-23,095£-121,644
Change In Property Value£12,000£12,120£36,724£50,434£59,007£170,285
Net Return£-13,310£-12,872£12,306£26,604£35,913£48,641
Return From Rental Income (%)-6%-6%-6%-6%-5%-29%
Total Net Return (%)-3%-3%3%6%9%12%