Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,704£29,135£29,863£30,609£31,528£149,839
Total Expenses£31,143£31,197£31,281£31,367£31,469£156,457
Profit Before Tax£-2,439£-2,063£-1,418£-757£59£-6,618
Profit After Tax £-2,439£-2,063£-1,418£-757£59£-6,618
Change In Property Value£10,500£10,658£25,241£33,588£38,999£118,985
Net Return£8,061£8,595£23,822£32,831£39,058£112,367
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)3%4%10%14%17%48%