Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,628£20,937£21,251£21,783£22,327£106,927
Total Expenses£22,672£22,716£22,757£22,821£22,886£113,852
Profit Before Tax£-2,044£-1,778£-1,506£-1,038£-559£-6,925
Profit After Tax £-2,044£-1,778£-1,506£-1,038£-559£-6,925
Change In Property Value£6,250£18,938£26,008£30,429£24,732£106,356
Net Return£4,206£17,159£24,502£29,391£24,173£99,431
Return From Rental Income (%)-1%-1%-1%-1%0%-3%
Total Net Return (%)2%8%12%14%12%48%