Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,748£21,059£21,586£22,125£22,789£108,307
Total Expenses£25,737£25,814£25,910£26,008£26,117£129,587
Profit Before Tax£-4,989£-4,755£-4,324£-3,883£-3,328£-21,279
Profit After Tax £-4,989£-4,755£-4,324£-3,883£-3,328£-21,279
Change In Property Value£5£5£10,920£19,493£25,939£56,363
Net Return£-4,984£-4,750£6,596£15,610£22,611£35,083
Return From Rental Income (%)-3%-3%-2%-2%-2%-12%
Total Net Return (%)-3%-3%4%9%13%20%