Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,600£34,104£34,957£35,831£36,905£175,397
Total Expenses£37,100£37,196£37,325£37,456£37,606£186,683
Profit Before Tax£-3,500£-3,092£-2,368£-1,625£-701£-11,286
Profit After Tax £-3,500£-3,092£-2,368£-1,625£-701£-11,286
Change In Property Value£8£8£16,000£28,561£38,006£82,583
Net Return£-3,492£-3,084£13,632£26,935£37,305£71,296
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)-1%-1%5%10%14%27%