Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,536£16,784£17,036£17,462£17,898£85,716
Total Expenses£17,650£17,725£17,791£17,875£17,961£89,002
Profit Before Tax£-1,114£-940£-755£-413£-63£-3,286
Profit After Tax £-1,114£-940£-755£-413£-63£-3,286
Change In Property Value£4£8,700£15,530£20,666£14,397£59,297
Net Return£-1,109£7,760£14,775£20,252£14,334£56,011
Return From Rental Income (%)-1%-1%-1%0%0%-2%
Total Net Return (%)-1%6%10%14%10%40%