Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,180£3,244£3,308£3,391£3,476£16,599
Total Expenses£4,248£4,305£4,352£4,402£4,453£21,761
Profit Before Tax£-1,068£-1,061£-1,044£-1,011£-977£-5,162
Profit After Tax £-1,068£-1,061£-1,044£-1,011£-977£-5,162
Change In Property Value£1,800£3,090£3,893£4,127£3,645£16,555
Net Return£732£2,029£2,849£3,116£2,668£11,393
Return From Rental Income (%)-5%-5%-5%-5%-5%-25%
Total Net Return (%)4%10%14%15%13%55%