Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,160£17,417£17,853£18,299£18,848£89,578
Total Expenses£21,173£21,245£21,331£21,420£21,517£106,686
Profit Before Tax£-4,013£-3,827£-3,478£-3,121£-2,669£-17,109
Profit After Tax £-4,013£-3,827£-3,478£-3,121£-2,669£-17,109
Change In Property Value£4£4£8,800£15,708£20,903£45,421
Net Return£-4,009£-3,823£5,322£12,588£18,234£28,312
Return From Rental Income (%)-3%-3%-2%-2%-2%-12%
Total Net Return (%)-3%-3%4%9%13%20%