Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,160£20,462£20,974£21,498£22,143£105,238
Total Expenses£23,058£23,134£23,228£23,325£23,432£116,177
Profit Before Tax£-2,898£-2,672£-2,254£-1,826£-1,289£-10,939
Profit After Tax £-2,898£-2,672£-2,254£-1,826£-1,289£-10,939
Change In Property Value£5£5£9,599£17,135£22,801£49,545
Net Return£-2,893£-2,667£7,345£15,308£21,513£38,605
Return From Rental Income (%)-2%-2%-1%-1%-1%-7%
Total Net Return (%)-2%-2%5%10%14%25%