Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,472£20,779£21,299£21,831£22,486£106,867
Total Expenses£22,099£22,176£22,271£22,368£22,476£111,391
Profit Before Tax£-1,627£-1,397£-972£-537£10£-4,524
Profit After Tax £-1,627£-1,397£-972£-537£10£-4,524
Change In Property Value£5£5£9,100£16,244£21,616£46,969
Net Return£-1,623£-1,392£8,128£15,707£21,626£42,445
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%6%11%15%29%