Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,080£19,366£19,657£20,148£20,652£98,903
Total Expenses£21,443£21,522£21,592£21,683£21,776£108,016
Profit Before Tax£-2,363£-2,156£-1,935£-1,535£-1,124£-9,114
Profit After Tax £-2,363£-2,156£-1,935£-1,535£-1,124£-9,114
Change In Property Value£5£10,900£19,457£25,891£18,038£74,291
Net Return£-2,358£8,744£17,521£24,356£16,913£65,178
Return From Rental Income (%)-1%-1%-1%-1%-1%-5%
Total Net Return (%)-1%5%10%14%9%36%