Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,444£9,586£9,729£9,973£10,222£48,954
Total Expenses£10,182£10,246£10,302£10,368£10,435£51,534
Profit Before Tax£-738£-661£-572£-395£-213£-2,580
Profit After Tax £-738£-661£-572£-395£-213£-2,580
Change In Property Value£2£4,499£8,031£10,687£7,445£30,664
Net Return£-736£3,838£7,459£10,292£7,232£28,084
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)-1%6%11%15%11%41%