Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,596£25,980£26,629£27,295£28,114£133,615
Total Expenses£36,300£36,384£36,492£36,602£36,727£182,505
Profit Before Tax£-10,704£-10,404£-9,862£-9,307£-8,613£-48,890
Profit After Tax £-10,704£-10,404£-9,862£-9,307£-8,613£-48,890
Change In Property Value£8£8£16,000£28,561£38,006£82,583
Net Return£-10,696£-10,396£6,138£19,253£29,393£33,693
Return From Rental Income (%)-4%-4%-4%-3%-3%-18%
Total Net Return (%)-4%-4%2%7%11%13%