Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,752£47,453£48,165£49,369£50,603£242,343
Total Expenses£50,916£51,036£51,148£51,310£51,476£255,887
Profit Before Tax£-4,164£-3,583£-2,983£-1,941£-873£-13,544
Profit After Tax £-4,164£-3,583£-2,983£-1,941£-873£-13,544
Change In Property Value£14£27,500£49,088£65,322£45,508£187,432
Net Return£-4,150£23,918£46,105£63,381£44,635£173,888
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%5%9%13%9%35%