Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,744£25,115£25,743£26,387£27,178£129,167
Total Expenses£26,294£26,377£26,483£26,591£26,713£132,456
Profit Before Tax£-1,550£-1,262£-739£-204£466£-3,289
Profit After Tax £-1,550£-1,262£-739£-204£466£-3,289
Change In Property Value£5£5£10,999£19,634£26,127£56,771
Net Return£-1,544£-1,256£10,260£19,429£26,592£53,481
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)-1%-1%6%11%15%30%