Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,128£19,415£19,900£20,398£21,010£99,851
Total Expenses£20,775£20,849£20,941£21,034£21,138£104,738
Profit Before Tax£-1,647£-1,434£-1,041£-637£-129£-4,887
Profit After Tax £-1,647£-1,434£-1,041£-637£-129£-4,887
Change In Property Value£4,250£4,293£13,006£17,862£20,898£60,309
Net Return£2,603£2,858£11,966£17,225£20,770£55,422
Return From Rental Income (%)-1%-1%-1%0%0%-4%
Total Net Return (%)2%2%9%13%15%40%