Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,172£14,385£14,744£15,113£15,566£73,980
Total Expenses£25,040£25,107£25,186£25,267£25,355£125,956
Profit Before Tax£-10,868£-10,723£-10,442£-10,154£-9,789£-51,976
Profit After Tax £-10,868£-10,723£-10,442£-10,154£-9,789£-51,976
Change In Property Value£5£5£10,900£19,457£25,892£56,260
Net Return£-10,863£-10,717£458£9,303£16,103£4,284
Return From Rental Income (%)-6%-6%-6%-6%-5%-29%
Total Net Return (%)-6%-6%0%5%9%2%