Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,404£16,650£17,066£17,493£18,018£85,631
Total Expenses£18,010£18,046£18,099£18,152£18,215£90,523
Profit Before Tax£-1,606£-1,396£-1,032£-659£-198£-4,892
Profit After Tax £-1,606£-1,396£-1,032£-659£-198£-4,892
Change In Property Value£6,000£6,090£14,423£19,193£22,285£67,991
Net Return£4,394£4,694£13,391£18,534£22,087£63,099
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)3%4%10%14%17%49%