Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,156£33,653£34,495£35,357£36,418£173,079
Total Expenses£37,539£37,601£37,695£37,793£37,909£188,537
Profit Before Tax£-4,383£-3,947£-3,201£-2,436£-1,492£-15,459
Profit After Tax £-4,383£-3,947£-3,201£-2,436£-1,492£-15,459
Change In Property Value£9£9£17,000£30,346£40,381£87,744
Net Return£-4,375£-3,939£13,800£27,910£38,890£72,286
Return From Rental Income (%)-2%-1%-1%-1%-1%-5%
Total Net Return (%)-2%-1%5%10%14%25%