Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,420£21,741£22,285£22,842£23,527£111,815
Total Expenses£27,749£27,827£27,924£28,024£28,135£139,658
Profit Before Tax£-6,329£-6,085£-5,639£-5,182£-4,608£-27,843
Profit After Tax £-6,329£-6,085£-5,639£-5,182£-4,608£-27,843
Change In Property Value£6£6£11,900£21,242£28,267£61,421
Net Return£-6,323£-6,080£6,261£16,060£23,659£33,578
Return From Rental Income (%)-3%-3%-3%-3%-2%-14%
Total Net Return (%)-3%-3%3%8%12%17%