Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,668£19,963£20,462£20,974£21,603£102,670
Total Expenses£21,305£21,380£21,473£21,568£21,674£107,400
Profit Before Tax£-1,637£-1,417£-1,011£-595£-71£-4,730
Profit After Tax £-1,637£-1,417£-1,011£-595£-71£-4,730
Change In Property Value£4£4£8,740£15,601£20,761£45,111
Net Return£-1,632£-1,413£7,729£15,007£20,690£40,380
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%5%11%15%29%