Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,496£36,028£36,929£37,852£38,988£185,294
Total Expenses£41,664£41,763£41,896£42,032£42,188£209,544
Profit Before Tax£-6,168£-5,735£-4,967£-4,180£-3,200£-24,250
Profit After Tax £-6,168£-5,735£-4,967£-4,180£-3,200£-24,250
Change In Property Value£9£9£18,205£32,497£43,244£93,964
Net Return£-6,159£-5,725£13,238£28,317£40,043£69,714
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)-2%-2%4%9%13%23%