Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,400£8,526£8,654£8,870£9,092£43,542
Total Expenses£9,275£9,338£9,391£9,455£9,520£46,979
Profit Before Tax£-875£-812£-737£-585£-428£-3,436
Profit After Tax £-875£-812£-737£-585£-428£-3,436
Change In Property Value£2£4,000£7,140£9,501£6,619£27,263
Net Return£-873£3,188£6,403£8,917£6,192£23,826
Return From Rental Income (%)-1%-1%-1%-1%-1%-6%
Total Net Return (%)-1%5%10%15%10%39%