Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,004£20,304£20,812£21,332£21,972£104,424
Total Expenses£28,797£28,873£28,967£29,063£29,170£144,870
Profit Before Tax£-8,793£-8,569£-8,155£-7,731£-7,198£-40,446
Profit After Tax £-8,793£-8,569£-8,155£-7,731£-7,198£-40,446
Change In Property Value£6£6£12,500£22,313£29,692£64,518
Net Return£-8,787£-8,563£4,345£14,582£22,495£24,071
Return From Rental Income (%)-4%-4%-4%-4%-3%-20%
Total Net Return (%)-4%-4%2%7%11%12%