Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,200£34,713£35,581£36,470£37,564£178,529
Total Expenses£43,111£43,209£43,338£43,471£43,623£216,752
Profit Before Tax£-8,911£-8,496£-7,757£-7,001£-6,059£-38,224
Profit After Tax £-8,911£-8,496£-7,757£-7,001£-6,059£-38,224
Change In Property Value£10£10£19,000£33,916£45,132£98,067
Net Return£-8,902£-8,486£11,243£26,915£39,073£59,843
Return From Rental Income (%)-3%-3%-2%-2%-2%-12%
Total Net Return (%)-3%-3%3%8%12%19%