Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,100£5,176£5,254£5,386£5,520£26,436
Total Expenses£5,728£5,785£5,834£5,889£5,945£29,180
Profit Before Tax£-628£-609£-580£-503£-425£-2,744
Profit After Tax £-628£-609£-580£-503£-425£-2,744
Change In Property Value£1,000£3,030£4,161£4,869£3,957£17,017
Net Return£373£2,421£3,581£4,365£3,532£14,273
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)1%8%12%14%11%46%