Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£40,824£41,436£42,472£43,534£44,840£213,107
Total Expenses£51,074£51,181£51,328£51,478£51,651£256,711
Profit Before Tax£-10,250£-9,745£-8,855£-7,944£-6,811£-43,604
Profit After Tax £-10,250£-9,745£-8,855£-7,944£-6,811£-43,604
Change In Property Value£11£11£22,680£40,485£53,873£117,061
Net Return£-10,239£-9,733£13,825£32,541£47,063£73,457
Return From Rental Income (%)-3%-2%-2%-2%-2%-11%
Total Net Return (%)-3%-2%3%8%12%19%