Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,004£32,484£33,296£34,129£35,152£167,065
Total Expenses£44,875£44,969£45,094£45,221£45,366£225,525
Profit Before Tax£-12,871£-12,485£-11,797£-11,092£-10,213£-58,460
Profit After Tax £-12,871£-12,485£-11,797£-11,092£-10,213£-58,460
Change In Property Value£10£10£20,000£35,701£47,507£103,229
Net Return£-12,861£-12,475£8,203£24,609£37,294£44,769
Return From Rental Income (%)-4%-4%-3%-3%-3%-17%
Total Net Return (%)-4%-4%2%7%11%13%