Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,028£20,328£20,837£21,358£21,998£104,549
Total Expenses£21,658£21,734£21,828£21,924£22,031£109,175
Profit Before Tax£-1,630£-1,406£-991£-566£-32£-4,626
Profit After Tax £-1,630£-1,406£-991£-566£-32£-4,626
Change In Property Value£4£4£8,900£15,887£21,141£45,937
Net Return£-1,626£-1,401£7,909£15,320£21,108£41,311
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%5%11%15%29%