Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,080£19,366£19,850£20,347£20,957£99,600
Total Expenses£25,531£25,605£25,697£25,790£25,894£128,518
Profit Before Tax£-6,451£-6,239£-5,847£-5,444£-4,937£-28,917
Profit After Tax £-6,451£-6,239£-5,847£-5,444£-4,937£-28,917
Change In Property Value£5£5£10,900£19,457£25,892£56,260
Net Return£-6,445£-6,234£5,054£14,013£20,955£27,342
Return From Rental Income (%)-4%-3%-3%-3%-3%-16%
Total Net Return (%)-4%-3%3%8%12%15%