Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,500£22,837£23,408£23,994£24,713£117,453
Total Expenses£24,088£24,167£24,267£24,370£24,484£121,376
Profit Before Tax£-1,588£-1,330£-859£-376£229£-3,923
Profit After Tax £-1,588£-1,330£-859£-376£229£-3,923
Change In Property Value£5£5£10,000£17,850£23,754£51,614
Net Return£-1,583£-1,325£9,141£17,474£23,983£47,691
Return From Rental Income (%)-1%-1%-1%0%0%-2%
Total Net Return (%)-1%-1%6%11%15%29%