Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,824£23,166£23,746£24,339£25,069£119,144
Total Expenses£29,436£29,517£29,617£29,721£29,836£148,127
Profit Before Tax£-6,612£-6,350£-5,872£-5,382£-4,767£-28,983
Profit After Tax £-6,612£-6,350£-5,872£-5,382£-4,767£-28,983
Change In Property Value£6£6£12,680£22,634£30,120£65,447
Net Return£-6,606£-6,344£6,808£17,253£25,353£36,464
Return From Rental Income (%)-3%-3%-3%-3%-2%-14%
Total Net Return (%)-3%-3%3%8%12%17%