Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,496£5,578£5,662£5,804£5,949£28,489
Total Expenses£5,767£5,825£5,875£5,931£5,988£29,386
Profit Before Tax£-271£-247£-213£-127£-39£-897
Profit After Tax £-271£-247£-213£-127£-39£-897
Change In Property Value£3,000£5,665£6,520£6,911£5,494£27,590
Net Return£2,729£5,418£6,307£6,784£5,455£26,694
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)9%17%20%22%18%86%