Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,852£22,180£22,734£23,303£24,002£114,070
Total Expenses£26,998£27,077£27,176£27,276£27,389£135,916
Profit Before Tax£-5,146£-4,897£-4,441£-3,974£-3,387£-21,846
Profit After Tax £-5,146£-4,897£-4,441£-3,974£-3,387£-21,846
Change In Property Value£6£6£11,500£20,528£27,317£59,356
Net Return£-5,141£-4,892£7,059£16,554£23,930£37,511
Return From Rental Income (%)-3%-3%-2%-2%-2%-12%
Total Net Return (%)-3%-3%4%9%13%20%