Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,600£15,834£16,230£16,636£17,135£81,434
Total Expenses£20,819£20,888£20,971£21,055£21,148£104,880
Profit Before Tax£-5,219£-5,054£-4,741£-4,419£-4,013£-23,446
Profit After Tax £-5,219£-5,054£-4,741£-4,419£-4,013£-23,446
Change In Property Value£4£4£8,700£15,530£20,666£44,904
Net Return£-5,214£-5,050£3,959£11,110£16,653£21,459
Return From Rental Income (%)-4%-4%-3%-3%-3%-17%
Total Net Return (%)-4%-4%3%8%12%15%