Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,400£20,706£21,017£21,542£22,081£105,745
Total Expenses£23,345£23,426£23,498£23,592£23,689£117,549
Profit Before Tax£-2,945£-2,720£-2,481£-2,050£-1,608£-11,804
Profit After Tax £-2,945£-2,720£-2,481£-2,050£-1,608£-11,804
Change In Property Value£6£12,000£21,420£28,504£19,858£81,788
Net Return£-2,939£9,281£18,939£26,454£18,250£69,985
Return From Rental Income (%)-1%-1%-1%-1%-1%-6%
Total Net Return (%)-1%5%10%13%9%35%