Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,644£29,074£29,801£30,546£31,462£149,526
Total Expenses£40,374£40,462£40,578£40,697£40,831£202,941
Profit Before Tax£-11,730£-11,389£-10,778£-10,151£-9,369£-53,416
Profit After Tax £-11,730£-11,389£-10,778£-10,151£-9,369£-53,416
Change In Property Value£9£9£17,900£31,952£42,519£92,390
Net Return£-11,721£-11,380£7,123£21,801£33,150£38,974
Return From Rental Income (%)-4%-4%-4%-3%-3%-18%
Total Net Return (%)-4%-4%2%7%11%13%