Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,200£46,893£48,065£49,267£50,745£241,170
Total Expenses£50,263£50,378£50,538£50,702£50,892£252,773
Profit Before Tax£-4,063£-3,485£-2,473£-1,435£-148£-11,603
Profit After Tax £-4,063£-3,485£-2,473£-1,435£-148£-11,603
Change In Property Value£11£11£22,000£39,271£52,258£113,551
Net Return£-4,052£-3,474£19,528£37,836£52,111£101,949
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%5%10%14%27%