Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£2,772£2,814£2,856£2,927£3,000£14,369
Total Expenses£3,693£3,747£3,792£3,841£3,891£18,965
Profit Before Tax£-921£-933£-936£-914£-891£-4,596
Profit After Tax £-921£-933£-936£-914£-891£-4,596
Change In Property Value£880£1,795£2,334£2,450£1,801£9,260
Net Return£-41£862£1,397£1,536£910£4,665
Return From Rental Income (%)-6%-7%-7%-6%-6%-32%
Total Net Return (%)0%6%10%11%6%33%