Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,280£35,809£36,704£37,622£38,751£184,166
Total Expenses£38,855£38,954£39,086£39,222£39,378£195,495
Profit Before Tax£-3,575£-3,145£-2,382£-1,600£-627£-11,329
Profit After Tax £-3,575£-3,145£-2,382£-1,600£-627£-11,329
Change In Property Value£8£8£16,800£29,989£39,906£86,712
Net Return£-3,567£-3,136£14,418£28,389£39,279£75,383
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)-1%-1%5%10%14%27%