Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,000£12,180£12,363£12,672£12,989£62,203
Total Expenses£12,853£12,921£12,980£13,053£13,127£64,932
Profit Before Tax£-853£-741£-617£-381£-138£-2,729
Profit After Tax £-853£-741£-617£-381£-138£-2,729
Change In Property Value£3£6,000£10,710£14,252£9,929£40,894
Net Return£-850£5,260£10,093£13,871£9,791£38,165
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%6%11%15%10%41%