Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,156£24,639£25,255£25,886£26,534£126,470
Total Expenses£26,197£26,291£26,396£26,503£26,610£131,998
Profit Before Tax£-2,041£-1,652£-1,141£-617£-77£-5,528
Profit After Tax £-2,041£-1,652£-1,141£-617£-77£-5,528
Change In Property Value£16,470£16,964£29,122£36,693£38,895£138,144
Net Return£14,429£15,312£27,981£36,077£38,818£132,616
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)7%7%13%17%18%63%