Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,028£5,103£5,231£5,362£5,523£26,247
Total Expenses£6,490£6,544£6,599£6,656£6,715£33,005
Profit Before Tax£-1,462£-1,440£-1,368£-1,295£-1,192£-6,758
Profit After Tax £-1,462£-1,440£-1,368£-1,295£-1,192£-6,758
Change In Property Value£1,005£1,015£3,076£4,224£4,942£14,261
Net Return£-457£-425£1,707£2,929£3,749£7,504
Return From Rental Income (%)-5%-5%-4%-4%-4%-22%
Total Net Return (%)-1%-1%5%9%12%24%