Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,040£14,251£14,607£14,972£15,421£73,291
Total Expenses£24,035£24,102£24,181£24,261£24,349£120,927
Profit Before Tax£-9,995£-9,851£-9,574£-9,289£-8,927£-47,637
Profit After Tax £-9,995£-9,851£-9,574£-9,289£-8,927£-47,637
Change In Property Value£5£5£10,400£18,564£24,704£53,679
Net Return£-9,990£-9,846£826£9,275£15,776£6,042
Return From Rental Income (%)-6%-6%-6%-5%-5%-28%
Total Net Return (%)-6%-6%0%5%9%4%