Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,000£21,315£21,848£22,394£23,066£109,623
Total Expenses£22,438£22,481£22,545£22,610£22,688£112,761
Profit Before Tax£-1,438£-1,166£-697£-216£378£-3,138
Profit After Tax £-1,438£-1,166£-697£-216£378£-3,138
Change In Property Value£5£5£10,000£17,850£23,754£51,614
Net Return£-1,433£-1,160£9,304£17,634£24,132£48,477
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)-1%-1%6%11%15%30%