Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,196£23,544£24,133£24,736£25,478£121,086
Total Expenses£33,084£33,165£33,267£33,371£33,488£166,374
Profit Before Tax£-9,888£-9,621£-9,134£-8,635£-8,010£-45,288
Profit After Tax £-9,888£-9,621£-9,134£-8,635£-8,010£-45,288
Change In Property Value£7£7£14,500£25,883£34,443£74,841
Net Return£-9,881£-9,614£5,366£17,248£26,433£29,553
Return From Rental Income (%)-4%-4%-4%-4%-3%-19%
Total Net Return (%)-4%-4%2%7%11%12%