Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,800£38,367£39,326£40,309£41,519£197,321
Total Expenses£41,488£41,590£41,729£41,871£42,035£208,713
Profit Before Tax£-3,688£-3,223£-2,403£-1,562£-516£-11,392
Profit After Tax £-3,688£-3,223£-2,403£-1,562£-516£-11,392
Change In Property Value£9£9£18,000£32,131£42,757£92,906
Net Return£-3,679£-3,214£15,597£30,569£42,240£81,514
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)-1%-1%5%10%14%27%