Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,432£9,573£9,717£9,960£10,209£48,892
Total Expenses£10,343£10,408£10,463£10,529£10,597£52,340
Profit Before Tax£-911£-834£-746£-569£-388£-3,448
Profit After Tax £-911£-834£-746£-569£-388£-3,448
Change In Property Value£2£4,600£8,211£10,927£7,612£31,352
Net Return£-909£3,766£7,465£10,358£7,225£27,904
Return From Rental Income (%)-1%-1%-1%-1%-1%-5%
Total Net Return (%)-1%5%11%15%10%40%