Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,480£9,622£9,863£10,109£10,413£49,487
Total Expenses£10,784£10,844£10,911£10,980£11,053£54,571
Profit Before Tax£-1,304£-1,222£-1,048£-870£-640£-5,084
Profit After Tax £-1,304£-1,222£-1,048£-870£-640£-5,084
Change In Property Value£4,938£5,061£9,337£11,926£13,726£44,988
Net Return£3,634£3,839£8,289£11,056£13,086£39,903
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)6%6%14%18%22%66%