Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,600£40,194£41,199£42,229£43,496£206,717
Total Expenses£49,603£49,708£49,851£49,998£50,168£249,328
Profit Before Tax£-10,003£-9,514£-8,652£-7,769£-6,672£-42,610
Profit After Tax £-10,003£-9,514£-8,652£-7,769£-6,672£-42,610
Change In Property Value£11£11£22,000£39,271£52,258£113,551
Net Return£-9,992£-9,503£13,348£31,501£45,586£70,941
Return From Rental Income (%)-3%-2%-2%-2%-2%-11%
Total Net Return (%)-3%-2%3%8%12%19%