Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,976£21,291£21,823£22,368£23,040£109,498
Total Expenses£22,586£22,664£22,760£22,858£22,968£113,836
Profit Before Tax£-1,610£-1,373£-937£-490£72£-4,338
Profit After Tax £-1,610£-1,373£-937£-490£72£-4,338
Change In Property Value£5£5£9,320£16,637£22,138£48,105
Net Return£-1,605£-1,368£8,383£16,147£22,210£43,766
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%6%11%15%29%