Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,724£27,125£27,803£28,498£29,353£139,503
Total Expenses£37,801£37,887£37,998£38,111£38,239£190,037
Profit Before Tax£-11,077£-10,762£-10,195£-9,613£-8,886£-50,534
Profit After Tax £-11,077£-10,762£-10,195£-9,613£-8,886£-50,534
Change In Property Value£8£8£16,700£29,810£39,669£86,196
Net Return£-11,069£-10,754£6,505£20,197£30,782£35,662
Return From Rental Income (%)-4%-4%-4%-3%-3%-18%
Total Net Return (%)-4%-4%2%7%11%13%