Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,204£24,567£25,181£25,811£26,585£126,348
Total Expenses£26,242£26,324£26,428£26,535£26,655£132,184
Profit Before Tax£-2,038£-1,757£-1,247£-724£-70£-5,836
Profit After Tax £-2,038£-1,757£-1,247£-724£-70£-5,836
Change In Property Value£6£6£11,000£19,635£26,129£56,776
Net Return£-2,032£-1,751£9,753£18,911£26,059£50,940
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%5%10%14%28%