Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,324£21,644£22,185£22,740£23,422£111,314
Total Expenses£23,263£23,307£23,372£23,438£23,517£116,897
Profit Before Tax£-1,939£-1,663£-1,187£-699£-95£-5,583
Profit After Tax £-1,939£-1,663£-1,187£-699£-95£-5,583
Change In Property Value£7,800£7,917£18,750£24,951£28,971£88,389
Net Return£5,861£6,254£17,563£24,252£28,876£82,806
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)3%4%10%14%17%49%