Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,784£15,006£15,381£15,765£16,238£77,174
Total Expenses£25,200£25,269£25,349£25,431£25,521£126,771
Profit Before Tax£-10,416£-10,263£-9,968£-9,666£-9,283£-49,597
Profit After Tax £-10,416£-10,263£-9,968£-9,666£-9,283£-49,597
Change In Property Value£5£5£10,950£19,546£26,010£56,518
Net Return£-10,411£-10,257£982£9,880£16,727£6,921
Return From Rental Income (%)-6%-6%-6%-5%-5%-28%
Total Net Return (%)-6%-6%1%5%9%4%