Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,384£3,435£3,486£3,573£3,663£17,541
Total Expenses£4,430£4,485£4,531£4,582£4,633£22,660
Profit Before Tax£-1,046£-1,050£-1,045£-1,008£-970£-5,119
Profit After Tax £-1,046£-1,050£-1,045£-1,008£-970£-5,119
Change In Property Value£650£1,970£2,705£3,165£2,572£11,061
Net Return£-396£919£1,660£2,156£1,602£5,942
Return From Rental Income (%)-5%-5%-5%-5%-5%-25%
Total Net Return (%)-2%4%8%11%8%29%