Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,896£26,284£26,679£27,346£28,029£134,234
Total Expenses£27,110£27,199£27,280£27,388£27,499£136,477
Profit Before Tax£-1,214£-915£-601£-43£530£-2,243
Profit After Tax £-1,214£-915£-601£-43£530£-2,243
Change In Property Value£10,499£24,866£33,089£38,420£28,239£135,113
Net Return£9,285£23,951£32,488£38,378£28,769£132,870
Return From Rental Income (%)-1%0%0%0%0%-1%
Total Net Return (%)4%10%14%16%12%57%