Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,004£32,484£33,296£34,129£35,152£167,065
Total Expenses£36,940£37,034£37,159£37,286£37,431£185,850
Profit Before Tax£-4,936£-4,550£-3,862£-3,157£-2,278£-18,785
Profit After Tax £-4,936£-4,550£-3,862£-3,157£-2,278£-18,785
Change In Property Value£8£8£16,000£28,561£38,006£82,583
Net Return£-4,928£-4,542£12,138£25,403£35,728£63,798
Return From Rental Income (%)-2%-2%-1%-1%-1%-7%
Total Net Return (%)-2%-2%5%9%13%24%