Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,400£29,841£30,587£31,352£32,292£153,472
Total Expenses£32,713£32,803£32,920£33,041£33,177£164,653
Profit Before Tax£-3,313£-2,962£-2,333£-1,689£-885£-11,181
Profit After Tax £-3,313£-2,962£-2,333£-1,689£-885£-11,181
Change In Property Value£7£7£14,000£24,990£33,255£72,260
Net Return£-3,306£-2,955£11,667£23,302£32,370£61,079
Return From Rental Income (%)-1%-1%-1%-1%0%-5%
Total Net Return (%)-1%-1%5%10%14%26%