Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,636£25,006£25,631£26,271£27,060£128,603
Total Expenses£26,682£26,765£26,870£26,978£27,099£134,394
Profit Before Tax£-2,046£-1,759£-1,239£-707£-40£-5,790
Profit After Tax £-2,046£-1,759£-1,239£-707£-40£-5,790
Change In Property Value£6£6£11,200£19,992£26,604£57,808
Net Return£-2,040£-1,753£9,961£19,286£26,564£52,018
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%5%10%14%28%