Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,504£6,602£6,701£6,868£7,040£33,714
Total Expenses£6,833£6,893£6,944£7,002£7,062£34,734
Profit Before Tax£-329£-291£-243£-134£-22£-1,020
Profit After Tax £-329£-291£-243£-134£-22£-1,020
Change In Property Value£1£2,600£4,641£6,176£4,303£17,721
Net Return£-328£2,309£4,398£6,042£4,280£16,700
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%6%11%15%11%42%