Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,480£6,577£6,676£6,843£7,014£33,590
Total Expenses£6,992£7,051£7,102£7,161£7,220£35,526
Profit Before Tax£-512£-474£-426£-318£-207£-1,937
Profit After Tax £-512£-474£-426£-318£-207£-1,937
Change In Property Value£1£2,700£4,820£6,413£4,468£18,402
Net Return£-510£2,226£4,393£6,095£4,261£16,466
Return From Rental Income (%)-1%-1%-1%-1%0%-5%
Total Net Return (%)-1%5%11%15%10%40%