Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,796£21,108£21,636£22,177£22,842£108,558
Total Expenses£35,820£35,897£35,993£36,090£36,200£179,999
Profit Before Tax£-15,024£-14,789£-14,357£-13,914£-13,358£-71,441
Profit After Tax £-15,024£-14,789£-14,357£-13,914£-13,358£-71,441
Change In Property Value£8£8£16,000£28,561£38,006£82,583
Net Return£-15,016£-14,781£1,643£14,647£24,648£11,142
Return From Rental Income (%)-6%-6%-5%-5%-5%-27%
Total Net Return (%)-6%-6%1%5%9%4%