Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,400£26,796£27,198£27,878£28,575£136,847
Total Expenses£28,880£28,932£28,983£29,061£29,141£144,997
Profit Before Tax£-2,480£-2,136£-1,785£-1,183£-567£-8,150
Profit After Tax £-2,480£-2,136£-1,785£-1,183£-567£-8,150
Change In Property Value£8£16,000£28,560£38,006£26,477£109,051
Net Return£-2,472£13,864£26,776£36,822£25,911£100,901
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%5%10%14%10%38%