Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,824£26,211£26,867£27,538£28,364£134,805
Total Expenses£28,078£28,128£28,204£28,282£28,376£141,068
Profit Before Tax£-2,254£-1,917£-1,338£-744£-11£-6,263
Profit After Tax £-2,254£-1,917£-1,338£-744£-11£-6,263
Change In Property Value£9,450£9,592£22,716£30,229£35,099£107,087
Net Return£7,196£7,675£21,379£29,485£35,088£100,824
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)3%4%10%14%17%48%