Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,376£26,772£27,441£28,127£28,971£137,686
Total Expenses£27,887£27,973£28,083£28,195£28,322£140,460
Profit Before Tax£-1,511£-1,201£-642£-68£649£-2,773
Profit After Tax £-1,511£-1,201£-642£-68£649£-2,773
Change In Property Value£6£6£11,720£20,921£27,839£60,492
Net Return£-1,505£-1,195£11,079£20,852£28,488£57,719
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)-1%-1%6%11%15%30%