Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,636£25,006£25,631£26,271£27,060£128,603
Total Expenses£35,013£35,096£35,202£35,310£35,431£176,052
Profit Before Tax£-10,377£-10,091£-9,571£-9,038£-8,372£-47,449
Profit After Tax £-10,377£-10,091£-9,571£-9,038£-8,372£-47,449
Change In Property Value£8£8£15,400£27,490£36,581£79,486
Net Return£-10,370£-10,083£5,829£18,451£28,209£32,037
Return From Rental Income (%)-4%-4%-4%-4%-3%-18%
Total Net Return (%)-4%-4%2%7%11%12%