Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,800£20,097£20,599£21,114£21,748£103,359
Total Expenses£21,834£21,909£22,003£22,098£22,204£110,048
Profit Before Tax£-2,034£-1,812£-1,403£-984£-456£-6,689
Profit After Tax £-2,034£-1,812£-1,403£-984£-456£-6,689
Change In Property Value£5£5£9,000£16,065£21,378£46,453
Net Return£-2,029£-1,808£7,597£15,082£20,922£39,764
Return From Rental Income (%)-1%-1%-1%-1%0%-5%
Total Net Return (%)-1%-1%5%10%14%27%