Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,624£21,948£22,497£23,059£23,751£112,880
Total Expenses£22,810£22,888£22,986£23,086£23,198£114,968
Profit Before Tax£-1,186£-940£-489£-27£553£-2,087
Profit After Tax £-1,186£-940£-489£-27£553£-2,087
Change In Property Value£5£5£9,400£16,779£22,329£48,517
Net Return£-1,181£-935£8,911£16,753£22,882£46,430
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)-1%-1%6%11%15%30%