Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,856£24,214£24,819£25,440£26,203£124,532
Total Expenses£25,413£25,495£25,599£25,705£25,824£128,035
Profit Before Tax£-1,557£-1,281£-779£-265£379£-3,504
Profit After Tax £-1,557£-1,281£-779£-265£379£-3,504
Change In Property Value£5£5£10,600£18,921£25,179£54,711
Net Return£-1,552£-1,276£9,821£18,656£25,558£51,208
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)-1%-1%6%11%15%29%