Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,400£23,751£24,345£24,953£25,702£122,151
Total Expenses£28,145£28,226£28,328£28,433£28,551£141,683
Profit Before Tax£-4,745£-4,475£-3,984£-3,480£-2,849£-19,532
Profit After Tax £-4,745£-4,475£-3,984£-3,480£-2,849£-19,532
Change In Property Value£6£6£12,000£21,420£28,504£61,937
Net Return£-4,739£-4,469£8,017£17,941£25,656£42,405
Return From Rental Income (%)-2%-2%-2%-2%-1%-10%
Total Net Return (%)-2%-2%4%9%13%21%