Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,520£5,603£5,743£5,886£6,063£28,815
Total Expenses£7,313£7,367£7,424£7,482£7,543£37,130
Profit Before Tax£-1,793£-1,764£-1,681£-1,596£-1,480£-8,315
Profit After Tax £-1,793£-1,764£-1,681£-1,596£-1,480£-8,315
Change In Property Value£1,200£1,212£3,672£5,043£5,901£17,028
Net Return£-593£-552£1,991£3,447£4,421£8,714
Return From Rental Income (%)-5%-5%-5%-4%-4%-22%
Total Net Return (%)-2%-1%5%9%12%24%