Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,696£18,976£19,261£19,743£20,236£96,912
Total Expenses£20,066£20,106£20,145£20,204£20,264£100,785
Profit Before Tax£-1,370£-1,130£-884£-461£-28£-3,872
Profit After Tax £-1,370£-1,130£-884£-461£-28£-3,872
Change In Property Value£6£11,000£19,635£26,129£18,203£74,973
Net Return£-1,364£9,870£18,751£25,668£18,176£71,100
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)-1%5%10%14%10%39%