Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,200£25,578£26,217£26,873£27,679£131,547
Total Expenses£26,825£26,874£26,949£27,025£27,117£134,791
Profit Before Tax£-1,625£-1,296£-732£-153£562£-3,243
Profit After Tax £-1,625£-1,296£-732£-153£562£-3,243
Change In Property Value£12,000£12,240£24,970£32,460£34,084£115,754
Net Return£10,375£10,944£24,238£32,308£34,646£112,510
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)5%6%12%16%17%57%