Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,016£20,316£20,824£21,345£21,985£104,486
Total Expenses£22,054£22,130£22,223£22,319£22,426£111,153
Profit Before Tax£-2,038£-1,814£-1,399£-975£-441£-6,666
Profit After Tax £-2,038£-1,814£-1,399£-975£-441£-6,666
Change In Property Value£5£5£9,100£16,244£21,616£46,969
Net Return£-2,033£-1,809£7,701£15,269£21,175£40,303
Return From Rental Income (%)-1%-1%-1%-1%0%-5%
Total Net Return (%)-1%-1%5%10%14%27%