Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,000£27,405£28,090£28,792£29,656£140,944
Total Expenses£28,503£28,590£28,701£28,815£28,944£143,553
Profit Before Tax£-1,503£-1,185£-611£-23£712£-2,609
Profit After Tax £-1,503£-1,185£-611£-23£712£-2,609
Change In Property Value£6£6£11,999£21,419£28,502£61,932
Net Return£-1,497£-1,179£11,388£21,396£29,214£59,323
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)-1%-1%6%11%15%30%