Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,628£17,892£18,340£18,798£19,362£92,021
Total Expenses£19,323£19,361£19,416£19,473£19,540£97,114
Profit Before Tax£-1,695£-1,469£-1,077£-675£-178£-5,094
Profit After Tax £-1,695£-1,469£-1,077£-675£-178£-5,094
Change In Property Value£6,450£6,547£15,505£20,633£23,957£73,091
Net Return£4,755£5,078£14,428£19,958£23,779£67,997
Return From Rental Income (%)-1%-1%-1%0%0%-4%
Total Net Return (%)3%4%10%14%17%49%