Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,248£19,537£20,025£20,526£21,142£100,477
Total Expenses£25,746£25,821£25,913£26,007£26,111£129,597
Profit Before Tax£-6,498£-6,284£-5,888£-5,481£-4,969£-29,120
Profit After Tax £-6,498£-6,284£-5,888£-5,481£-4,969£-29,120
Change In Property Value£6£6£11,000£19,635£26,129£56,776
Net Return£-6,493£-6,279£5,113£14,155£21,160£27,656
Return From Rental Income (%)-4%-3%-3%-3%-3%-16%
Total Net Return (%)-4%-3%3%8%12%15%