Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,100£8,221£8,345£8,553£8,767£41,987
Total Expenses£8,549£8,574£8,597£8,628£8,660£43,008
Profit Before Tax£-449£-353£-252£-74£107£-1,021
Profit After Tax £-449£-353£-252£-74£107£-1,021
Change In Property Value£3,375£7,993£10,637£12,350£9,077£43,432
Net Return£2,926£7,641£10,385£12,276£9,185£42,411
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)4%11%15%18%13%62%