Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,600£21,924£22,472£23,034£23,725£112,755
Total Expenses£23,204£23,282£23,380£23,480£23,592£116,939
Profit Before Tax£-1,604£-1,358£-908£-446£133£-4,184
Profit After Tax £-1,604£-1,358£-908£-446£133£-4,184
Change In Property Value£5£5£9,600£17,136£22,804£49,550
Net Return£-1,599£-1,354£8,692£16,690£22,937£45,366
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%6%11%15%29%