Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,256£8,380£8,589£8,804£9,068£43,097
Total Expenses£8,777£8,835£8,899£8,964£9,034£44,509
Profit Before Tax£-521£-455£-310£-160£35£-1,412
Profit After Tax £-521£-455£-310£-160£35£-1,412
Change In Property Value£3,000£3,060£6,242£8,115£8,521£28,938
Net Return£2,479£2,605£5,933£7,955£8,556£27,527
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)5%6%13%17%19%60%