Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,660£9,805£9,952£10,201£10,456£50,073
Total Expenses£10,366£10,431£10,486£10,553£10,621£52,458
Profit Before Tax£-706£-626£-534£-352£-166£-2,384
Profit After Tax £-706£-626£-534£-352£-166£-2,384
Change In Property Value£3,450£8,171£10,873£12,625£9,279£44,398
Net Return£2,744£7,545£10,338£12,272£9,114£42,013
Return From Rental Income (%)-1%-1%-1%-1%0%-3%
Total Net Return (%)4%11%15%18%13%60%