Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,400£38,976£39,950£40,949£42,178£200,453
Total Expenses£53,450£53,554£53,694£53,838£54,003£268,539
Profit Before Tax£-15,050£-14,578£-13,744£-12,889£-11,826£-68,085
Profit After Tax £-15,050£-14,578£-13,744£-12,889£-11,826£-68,085
Change In Property Value£12£12£24,000£42,841£57,009£123,874
Net Return£-15,038£-14,566£10,257£29,952£45,183£55,789
Return From Rental Income (%)-4%-3%-3%-3%-3%-16%
Total Net Return (%)-4%-3%2%7%11%13%