Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,804£12,996£13,191£13,521£13,859£66,371
Total Expenses£13,576£13,646£13,706£13,781£13,857£68,566
Profit Before Tax£-772£-650£-515£-260£1£-2,196
Profit After Tax £-772£-650£-515£-260£1£-2,196
Change In Property Value£3£6,400£11,424£15,202£10,591£43,620
Net Return£-769£5,751£10,909£14,942£10,592£41,425
Return From Rental Income (%)-1%-1%-1%0%0%-2%
Total Net Return (%)-1%6%11%15%11%41%