Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,296£25,675£26,317£26,975£27,785£132,049
Total Expenses£27,343£27,427£27,534£27,643£27,767£137,714
Profit Before Tax£-2,047£-1,751£-1,216£-668£17£-5,665
Profit After Tax £-2,047£-1,751£-1,216£-668£17£-5,665
Change In Property Value£6£6£11,500£20,528£27,317£59,356
Net Return£-2,041£-1,745£10,284£19,860£27,334£53,691
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%5%10%14%28%