Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,428£19,719£20,015£20,516£21,028£100,707
Total Expenses£20,835£20,914£20,984£21,076£21,170£104,979
Profit Before Tax£-1,407£-1,194£-969£-561£-142£-4,273
Profit After Tax £-1,407£-1,194£-969£-561£-142£-4,273
Change In Property Value£7,875£18,651£24,819£28,817£21,181£101,342
Net Return£6,468£17,456£23,849£28,257£21,039£97,069
Return From Rental Income (%)-1%-1%-1%0%0%-2%
Total Net Return (%)4%10%14%16%12%56%