Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£49,176£49,914£50,662£51,929£53,227£254,908
Total Expenses£53,358£53,445£53,530£53,667£53,807£267,807
Profit Before Tax£-4,182£-3,531£-2,867£-1,738£-580£-12,899
Profit After Tax £-4,182£-3,531£-2,867£-1,738£-580£-12,899
Change In Property Value£15£29,800£53,194£70,785£49,314£203,108
Net Return£-4,167£26,269£50,326£69,047£48,734£190,209
Return From Rental Income (%)-1%-1%-1%0%0%-2%
Total Net Return (%)-1%5%9%13%9%35%