Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,656£35,176£36,055£36,957£38,065£180,909
Total Expenses£38,197£38,295£38,426£38,560£38,714£192,194
Profit Before Tax£-3,541£-3,120£-2,371£-1,604£-649£-11,285
Profit After Tax £-3,541£-3,120£-2,371£-1,604£-649£-11,285
Change In Property Value£8£8£16,500£29,453£39,194£85,164
Net Return£-3,533£-3,111£14,129£27,849£38,545£73,879
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)-1%-1%5%10%14%27%