Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,708£3,764£3,820£3,916£4,013£19,221
Total Expenses£4,623£4,679£4,725£4,777£4,829£23,633
Profit Before Tax£-915£-915£-905£-861£-816£-4,412
Profit After Tax £-915£-915£-905£-861£-816£-4,412
Change In Property Value£1£1,400£2,499£3,325£2,317£9,542
Net Return£-914£485£1,594£2,464£1,501£5,130
Return From Rental Income (%)-4%-4%-4%-4%-4%-20%
Total Net Return (%)-4%2%7%11%7%23%