Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,404£22,740£23,309£23,891£24,608£116,952
Total Expenses£32,011£32,091£32,190£32,292£32,407£160,991
Profit Before Tax£-9,607£-9,350£-8,882£-8,401£-7,799£-44,039
Profit After Tax £-9,607£-9,350£-8,882£-8,401£-7,799£-44,039
Change In Property Value£7£7£13,999£24,989£33,253£72,255
Net Return£-9,600£-9,343£5,118£16,588£25,454£28,216
Return From Rental Income (%)-4%-4%-4%-4%-3%-19%
Total Net Return (%)-4%-4%2%7%11%12%