Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,156£21,473£22,010£22,560£23,237£110,437
Total Expenses£22,763£22,841£22,937£23,036£23,146£114,723
Profit Before Tax£-1,607£-1,367£-927£-476£91£-4,286
Profit After Tax £-1,607£-1,367£-927£-476£91£-4,286
Change In Property Value£5£5£9,400£16,779£22,329£48,517
Net Return£-1,602£-1,363£8,473£16,304£22,419£44,231
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%6%11%15%29%