Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,036£18,307£18,764£19,233£19,810£94,150
Total Expenses£22,631£22,704£22,793£22,884£22,984£113,997
Profit Before Tax£-4,595£-4,398£-4,029£-3,651£-3,174£-19,847
Profit After Tax £-4,595£-4,398£-4,029£-3,651£-3,174£-19,847
Change In Property Value£5£5£9,491£16,942£22,545£48,987
Net Return£-4,591£-4,393£5,462£13,291£19,371£29,140
Return From Rental Income (%)-3%-3%-3%-2%-2%-13%
Total Net Return (%)-3%-3%4%9%13%19%