Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,596£4,665£4,782£4,901£5,048£23,992
Total Expenses£6,030£6,083£6,138£6,194£6,251£30,696
Profit Before Tax£-1,434£-1,418£-1,356£-1,293£-1,203£-6,704
Profit After Tax £-1,434£-1,418£-1,356£-1,293£-1,203£-6,704
Change In Property Value£900£909£2,754£3,783£4,426£12,771
Net Return£-534£-509£1,398£2,490£3,223£6,067
Return From Rental Income (%)-5%-5%-5%-5%-4%-24%
Total Net Return (%)-2%-2%5%9%12%22%