Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,476£7,588£7,702£7,895£8,092£38,752
Total Expenses£8,216£8,277£8,329£8,390£8,453£41,665
Profit Before Tax£-740£-689£-627£-496£-361£-2,913
Profit After Tax £-740£-689£-627£-496£-361£-2,913
Change In Property Value£2£3,399£6,067£8,074£5,625£23,167
Net Return£-738£2,710£5,440£7,578£5,264£20,254
Return From Rental Income (%)-1%-1%-1%-1%-1%-6%
Total Net Return (%)-1%5%10%15%10%39%