Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,396£18,672£19,139£19,617£20,206£96,030
Total Expenses£19,708£19,781£19,871£19,963£20,064£99,386
Profit Before Tax£-1,312£-1,109£-732£-345£142£-3,357
Profit After Tax £-1,312£-1,109£-732£-345£142£-3,357
Change In Property Value£4£4£7,999£14,279£19,001£41,286
Net Return£-1,308£-1,105£7,267£13,933£19,142£37,930
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%6%11%15%30%