Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,400£23,751£24,345£24,953£25,702£122,151
Total Expenses£24,971£25,052£25,154£25,259£25,377£125,813
Profit Before Tax£-1,571£-1,301£-810£-306£325£-3,662
Profit After Tax £-1,571£-1,301£-810£-306£325£-3,662
Change In Property Value£5£5£10,400£18,564£24,704£53,679
Net Return£-1,566£-1,296£9,591£18,259£25,029£50,017
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)-1%-1%6%11%15%29%