Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,276£21,595£22,135£22,688£23,369£111,064
Total Expenses£26,346£26,424£26,520£26,620£26,730£132,640
Profit Before Tax£-5,070£-4,828£-4,385£-3,931£-3,361£-21,576
Profit After Tax £-5,070£-4,828£-4,385£-3,931£-3,361£-21,576
Change In Property Value£6£6£11,200£19,992£26,604£57,808
Net Return£-5,064£-4,823£6,815£16,061£23,243£36,232
Return From Rental Income (%)-3%-3%-2%-2%-2%-12%
Total Net Return (%)-3%-3%4%9%13%20%