Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,452£31,924£32,722£33,540£34,546£164,184
Total Expenses£41,845£41,938£42,061£42,186£42,329£210,359
Profit Before Tax£-10,393£-10,014£-9,339£-8,646£-7,783£-46,175
Profit After Tax £-10,393£-10,014£-9,339£-8,646£-7,783£-46,175
Change In Property Value£9£9£18,500£33,023£43,944£95,486
Net Return£-10,383£-10,005£9,162£24,377£36,161£49,312
Return From Rental Income (%)-3%-3%-3%-3%-2%-15%
Total Net Return (%)-3%-3%3%8%12%16%