Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,496£20,803£21,324£21,857£22,512£106,992
Total Expenses£22,387£22,429£22,492£22,556£22,633£112,498
Profit Before Tax£-1,891£-1,626£-1,169£-700£-120£-5,506
Profit After Tax £-1,891£-1,626£-1,169£-700£-120£-5,506
Change In Property Value£7,500£7,613£18,029£23,991£27,857£84,989
Net Return£5,609£5,987£16,860£23,292£27,736£79,484
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)3%4%10%14%17%49%