Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,000£18,270£18,727£19,195£19,771£93,962
Total Expenses£20,154£20,192£20,249£20,306£20,375£101,276
Profit Before Tax£-2,154£-1,922£-1,522£-1,112£-604£-7,313
Profit After Tax £-2,154£-1,922£-1,522£-1,112£-604£-7,313
Change In Property Value£5£5£9,000£16,065£21,378£46,453
Net Return£-2,149£-1,918£7,478£14,954£20,774£39,139
Return From Rental Income (%)-1%-1%-1%-1%0%-5%
Total Net Return (%)-1%-1%5%10%14%27%