Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,856£15,079£15,456£15,842£16,317£77,550
Total Expenses£25,307£25,375£25,456£25,538£25,628£127,305
Profit Before Tax£-10,451£-10,296£-10,000£-9,696£-9,311£-49,754
Profit After Tax £-10,451£-10,296£-10,000£-9,696£-9,311£-49,754
Change In Property Value£6£6£11,000£19,635£26,129£56,776
Net Return£-10,445£-10,291£1,000£9,939£16,818£7,021
Return From Rental Income (%)-6%-6%-6%-5%-5%-27%
Total Net Return (%)-6%-6%1%5%9%4%