Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£41,796£42,423£43,484£44,571£45,908£218,181
Total Expenses£43,871£43,980£44,129£44,281£44,458£220,718
Profit Before Tax£-2,075£-1,557£-645£289£1,450£-2,537
Profit After Tax £-2,075£-1,557£-645£289£1,450£-2,537
Change In Property Value£10£10£19,000£33,916£45,132£98,067
Net Return£-2,065£-1,547£18,355£34,205£46,582£95,530
Return From Rental Income (%)-1%0%0%0%0%-1%
Total Net Return (%)-1%0%6%11%14%30%