Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,240£9,379£9,519£9,757£10,001£47,896
Total Expenses£10,003£10,066£10,121£10,187£10,254£50,631
Profit Before Tax£-763£-688£-602£-430£-253£-2,735
Profit After Tax £-763£-688£-602£-430£-253£-2,735
Change In Property Value£2£4,400£7,854£10,452£7,281£29,989
Net Return£-760£3,712£7,252£10,022£7,028£27,254
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)-1%6%11%15%10%41%