Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,224£4,287£4,395£4,504£4,640£22,050
Total Expenses£5,001£5,054£5,107£5,162£5,218£25,543
Profit Before Tax£-777£-766£-713£-658£-579£-3,493
Profit After Tax £-777£-766£-713£-658£-579£-3,493
Change In Property Value£1,625£1,666£3,073£3,925£4,517£14,806
Net Return£848£899£2,360£3,267£3,939£11,313
Return From Rental Income (%)-4%-4%-3%-3%-3%-17%
Total Net Return (%)4%4%12%16%19%55%