Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,736£11,912£12,210£12,515£12,891£61,264
Total Expenses£12,299£12,362£12,435£12,510£12,590£62,196
Profit Before Tax£-563£-450£-225£5£301£-932
Profit After Tax £-563£-450£-225£5£301£-932
Change In Property Value£2,300£2,323£7,039£9,666£11,310£32,638
Net Return£1,737£1,873£6,813£9,672£11,611£31,706
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)2%3%10%14%17%45%