Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,512£19,805£20,300£20,807£21,432£101,855
Total Expenses£21,150£21,226£21,318£21,413£21,518£106,624
Profit Before Tax£-1,638£-1,421£-1,018£-605£-86£-4,769
Profit After Tax £-1,638£-1,421£-1,018£-605£-86£-4,769
Change In Property Value£4£4£8,670£15,476£20,594£44,750
Net Return£-1,634£-1,417£7,652£14,871£20,508£39,981
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%5%11%15%29%