Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,492£21,814£22,360£22,919£23,606£112,191
Total Expenses£23,094£23,172£23,270£23,370£23,481£116,386
Profit Before Tax£-1,602£-1,358£-910£-451£125£-4,195
Profit After Tax £-1,602£-1,358£-910£-451£125£-4,195
Change In Property Value£5£5£9,550£17,047£22,685£49,292
Net Return£-1,597£-1,353£8,640£16,596£22,810£45,096
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%6%11%15%29%