Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,884£23,227£23,808£24,403£25,135£119,458
Total Expenses£24,919£25,000£25,101£25,204£25,320£125,544
Profit Before Tax£-2,035£-1,772£-1,293£-801£-185£-6,086
Profit After Tax £-2,035£-1,772£-1,293£-801£-185£-6,086
Change In Property Value£5£5£10,400£18,564£24,704£53,679
Net Return£-2,030£-1,767£9,107£17,763£24,519£47,592
Return From Rental Income (%)-1%-1%-1%0%0%-4%
Total Net Return (%)-1%-1%5%10%14%28%