Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,072£24,433£25,044£25,670£26,440£125,659
Total Expenses£25,633£25,715£25,819£25,926£26,046£129,140
Profit Before Tax£-1,561£-1,282£-776£-256£394£-3,481
Profit After Tax £-1,561£-1,282£-776£-256£394£-3,481
Change In Property Value£5£5£10,700£19,100£25,416£55,227
Net Return£-1,556£-1,277£9,925£18,844£25,811£51,747
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)-1%-1%6%11%15%29%