Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,240£18,514£18,791£19,261£19,743£94,549
Total Expenses£19,266£19,344£19,413£19,501£19,592£97,116
Profit Before Tax£-1,026£-830£-621£-240£150£-2,568
Profit After Tax £-1,026£-830£-621£-240£150£-2,568
Change In Property Value£5£9,599£17,134£22,801£15,885£65,424
Net Return£-1,022£8,769£16,513£22,561£16,035£62,856
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)-1%6%11%14%10%40%