Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,000£18,270£18,544£19,008£19,483£93,305
Total Expenses£19,888£19,965£20,033£20,121£20,211£100,217
Profit Before Tax£-1,888£-1,695£-1,489£-1,113£-728£-6,913
Profit After Tax £-1,888£-1,695£-1,489£-1,113£-728£-6,913
Change In Property Value£5£10,000£17,850£23,753£16,548£68,157
Net Return£-1,883£8,306£16,361£22,640£15,820£61,244
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)-1%5%10%14%10%37%