Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£47,676£48,391£49,601£50,841£52,366£248,875
Total Expenses£51,799£51,916£52,080£52,248£52,443£260,486
Profit Before Tax£-4,123£-3,525£-2,479£-1,407£-77£-11,611
Profit After Tax £-4,123£-3,525£-2,479£-1,407£-77£-11,611
Change In Property Value£11£11£22,700£40,520£53,921£117,164
Net Return£-4,111£-3,514£20,221£39,113£53,844£105,553
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%5%10%14%27%