Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,572£25,956£26,604£27,270£28,088£133,489
Total Expenses£36,258£36,342£36,450£36,560£36,685£182,294
Profit Before Tax£-10,686£-10,386£-9,845£-9,291£-8,597£-48,805
Profit After Tax £-10,686£-10,386£-9,845£-9,291£-8,597£-48,805
Change In Property Value£8£8£15,980£28,525£37,958£82,480
Net Return£-10,678£-10,378£6,135£19,234£29,362£33,675
Return From Rental Income (%)-4%-4%-4%-3%-3%-18%
Total Net Return (%)-4%-4%2%7%11%13%