Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,128£28,550£29,264£29,995£30,895£146,832
Total Expenses£29,610£29,698£29,812£29,929£30,062£149,111
Profit Before Tax£-1,482£-1,148£-549£66£833£-2,279
Profit After Tax £-1,482£-1,148£-549£66£833£-2,279
Change In Property Value£12,500£12,750£26,010£33,813£35,504£120,577
Net Return£11,018£11,602£25,461£33,879£36,337£118,298
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)5%6%12%16%18%57%