Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,500£22,837£23,408£23,994£24,713£117,453
Total Expenses£39,958£40,037£40,137£40,240£40,354£200,726
Profit Before Tax£-17,458£-17,200£-16,729£-16,246£-15,641£-83,273
Profit After Tax £-17,458£-17,200£-16,729£-16,246£-15,641£-83,273
Change In Property Value£9£9£18,000£32,131£42,757£92,906
Net Return£-17,449£-17,191£1,271£15,885£27,116£9,633
Return From Rental Income (%)-6%-6%-6%-5%-5%-27%
Total Net Return (%)-6%-6%0%5%9%3%