Don't forget you have to pay personal tax when you have rental income. These tax is pretty much equql to the amount of 本金部分大约是560元，这样5年后，月供所付的本金部分累计大概是3.3万。So rental won't let you gain when you investment house.
So no gain if the price of house is not up.