Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,300£27,710£28,402£29,112£29,986£142,510
Total Expenses£31,003£31,055£31,135£31,217£31,315£155,724
Profit Before Tax£-3,703£-3,345£-2,733£-2,105£-1,329£-13,215
Profit After Tax £-3,703£-3,345£-2,733£-2,105£-1,329£-13,215
Change In Property Value£7£7£14,000£24,990£33,255£72,260
Net Return£-3,696£-3,338£11,268£22,886£31,926£59,045
Return From Rental Income (%)-2%-1%-1%-1%-1%-6%
Total Net Return (%)-2%-1%5%10%14%25%