Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,552£27,965£28,664£29,381£30,262£143,825
Total Expenses£33,520£33,607£33,720£33,835£33,966£168,648
Profit Before Tax£-5,968£-5,642£-5,055£-4,454£-3,704£-24,822
Profit After Tax £-5,968£-5,642£-5,055£-4,454£-3,704£-24,822
Change In Property Value£7£7£14,500£25,883£34,443£74,841
Net Return£-5,960£-5,634£9,445£21,429£30,739£50,018
Return From Rental Income (%)-2%-2%-2%-2%-2%-10%
Total Net Return (%)-2%-2%4%9%13%21%