Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,800£20,097£20,599£21,114£21,748£103,359
Total Expenses£25,801£25,877£25,970£26,066£26,172£129,885
Profit Before Tax£-6,001£-5,780£-5,371£-4,951£-4,424£-26,527
Profit After Tax £-6,001£-5,780£-5,371£-4,951£-4,424£-26,527
Change In Property Value£6£6£11,000£19,635£26,129£56,776
Net Return£-5,996£-5,774£5,629£14,684£21,705£30,249
Return From Rental Income (%)-3%-3%-3%-3%-2%-15%
Total Net Return (%)-3%-3%3%8%12%17%