Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,500£4,567£4,636£4,752£4,871£23,326
Total Expenses£5,346£5,403£5,450£5,504£5,558£27,261
Profit Before Tax£-846£-835£-814£-752£-688£-3,935
Profit After Tax £-846£-835£-814£-752£-688£-3,935
Change In Property Value£2,250£4,151£5,302£6,102£4,312£22,118
Net Return£1,404£3,316£4,488£5,350£3,625£18,183
Return From Rental Income (%)-3%-3%-3%-3%-2%-14%
Total Net Return (%)5%12%16%19%13%65%