Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,712£24,068£24,669£25,286£26,045£123,780
Total Expenses£25,280£25,361£25,465£25,570£25,689£127,365
Profit Before Tax£-1,568£-1,294£-795£-284£356£-3,585
Profit After Tax £-1,568£-1,294£-795£-284£356£-3,585
Change In Property Value£5£5£10,540£18,814£25,036£54,401
Net Return£-1,563£-1,289£9,745£18,530£25,392£50,816
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)-1%-1%6%11%15%29%