Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,648£6,748£6,916£7,089£7,302£34,703
Total Expenses£6,989£7,045£7,105£7,166£7,230£35,536
Profit Before Tax£-341£-298£-189£-77£72£-833
Profit After Tax £-341£-298£-189£-77£72£-833
Change In Property Value£2,725£2,793£5,153£6,582£7,575£24,829
Net Return£2,384£2,495£4,965£6,505£7,647£23,996
Return From Rental Income (%)-1%-1%-1%0%0%-2%
Total Net Return (%)7%7%15%19%23%71%