Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,024£9,159£9,297£9,529£9,767£46,777
Total Expenses£9,498£9,562£9,617£9,682£9,748£48,106
Profit Before Tax£-474£-402£-320£-152£19£-1,330
Profit After Tax £-474£-402£-320£-152£19£-1,330
Change In Property Value£2£4,100£7,319£9,739£6,785£27,944
Net Return£-472£3,698£6,999£9,586£6,804£26,615
Return From Rental Income (%)-1%-1%-1%0%0%-2%
Total Net Return (%)-1%6%11%15%11%43%