Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,428£7,539£7,653£7,844£8,040£38,504
Total Expenses£8,052£8,113£8,165£8,226£8,288£40,844
Profit Before Tax£-624£-573£-513£-382£-248£-2,340
Profit After Tax £-624£-573£-513£-382£-248£-2,340
Change In Property Value£2£3,300£5,891£7,839£5,461£22,492
Net Return£-622£2,727£5,378£7,456£5,212£20,151
Return From Rental Income (%)-1%-1%-1%-1%0%-5%
Total Net Return (%)-1%5%11%15%10%40%