Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,904£21,218£21,748£22,292£22,960£109,122
Total Expenses£22,936£23,013£23,109£23,208£23,317£115,584
Profit Before Tax£-2,032£-1,796£-1,361£-916£-357£-6,462
Profit After Tax £-2,032£-1,796£-1,361£-916£-357£-6,462
Change In Property Value£5£5£9,500£16,958£22,566£49,034
Net Return£-2,027£-1,791£8,139£16,042£22,209£42,572
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)-1%-1%5%10%14%28%