Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,496£5,578£5,718£5,861£6,037£28,690
Total Expenses£6,120£6,175£6,232£6,290£6,350£31,166
Profit Before Tax£-624£-596£-514£-429£-313£-2,476
Profit After Tax £-624£-596£-514£-429£-313£-2,476
Change In Property Value£2,250£2,306£4,255£5,435£6,255£20,501
Net Return£1,626£1,710£3,741£5,006£5,942£18,025
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)6%6%13%18%21%64%