Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,280£8,404£8,530£8,744£8,962£42,920
Total Expenses£8,620£8,682£8,736£8,799£8,863£43,699
Profit Before Tax£-340£-278£-205£-55£99£-779
Profit After Tax £-340£-278£-205£-55£99£-779
Change In Property Value£2£3,600£6,426£8,551£5,957£24,537
Net Return£-338£3,322£6,221£8,496£6,056£23,758
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)-1%6%11%15%11%43%