Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,820£18,087£18,539£19,003£19,573£93,023
Total Expenses£19,156£19,229£19,317£19,407£19,507£96,616
Profit Before Tax£-1,336£-1,141£-777£-404£66£-3,593
Profit After Tax £-1,336£-1,141£-777£-404£66£-3,593
Change In Property Value£4£4£7,750£13,834£18,409£40,001
Net Return£-1,332£-1,138£6,973£13,430£18,475£36,408
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%6%11%15%29%