Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,300£15,529£15,918£16,316£16,805£79,868
Total Expenses£21,384£21,453£21,534£21,618£21,710£107,699
Profit Before Tax£-6,084£-5,923£-5,617£-5,302£-4,905£-27,831
Profit After Tax £-6,084£-5,923£-5,617£-5,302£-4,905£-27,831
Change In Property Value£5£5£9,000£16,065£21,378£46,453
Net Return£-6,079£-5,919£3,383£10,763£16,474£18,622
Return From Rental Income (%)-4%-4%-4%-4%-3%-19%
Total Net Return (%)-4%-4%2%7%11%13%