Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,656£10,816£10,978£11,253£11,534£55,236
Total Expenses£11,431£11,497£11,554£11,624£11,694£57,800
Profit Before Tax£-775£-681£-576£-371£-161£-2,564
Profit After Tax £-775£-681£-576£-371£-161£-2,564
Change In Property Value£3£5,200£9,282£12,352£8,605£35,442
Net Return£-773£4,519£8,706£11,981£8,445£32,878
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%6%11%15%11%41%