Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,628£23,982£24,582£25,197£25,952£123,341
Total Expenses£25,192£25,274£25,377£25,482£25,600£126,924
Profit Before Tax£-1,564£-1,291£-795£-285£352£-3,583
Profit After Tax £-1,564£-1,291£-795£-285£352£-3,583
Change In Property Value£5£5£10,500£18,743£24,941£54,195
Net Return£-1,559£-1,286£9,706£18,458£25,294£50,612
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)-1%-1%6%11%15%29%