Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,956£5,030£5,106£5,233£5,364£25,690
Total Expenses£6,144£6,164£6,181£6,205£6,228£30,921
Profit Before Tax£-1,188£-1,133£-1,076£-971£-864£-5,231
Profit After Tax £-1,188£-1,133£-1,076£-971£-864£-5,231
Change In Property Value£3,200£6,528£8,486£8,911£6,549£33,674
Net Return£2,012£5,395£7,411£7,940£5,685£28,443
Return From Rental Income (%)-2%-2%-2%-2%-2%-11%
Total Net Return (%)4%11%15%16%12%58%