Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£49,980£50,730£51,998£53,298£54,897£260,902
Total Expenses£54,211£54,332£54,502£54,676£54,878£272,600
Profit Before Tax£-4,231£-3,603£-2,504£-1,378£18£-11,697
Profit After Tax £-4,231£-3,603£-2,504£-1,378£18£-11,697
Change In Property Value£12£12£23,800£42,484£56,534£122,842
Net Return£-4,219£-3,591£21,296£41,106£56,552£111,145
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%5%10%14%27%