Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,100£23,446£24,033£24,633£25,372£120,585
Total Expenses£25,139£25,220£25,322£25,426£25,542£126,649
Profit Before Tax£-2,039£-1,774£-1,289£-792£-170£-6,064
Profit After Tax £-2,039£-1,774£-1,289£-792£-170£-6,064
Change In Property Value£5£5£10,500£18,743£24,941£54,195
Net Return£-2,034£-1,768£9,211£17,951£24,772£48,131
Return From Rental Income (%)-1%-1%-1%0%0%-4%
Total Net Return (%)-1%-1%5%10%14%28%