Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,600£12,789£13,109£13,436£13,840£65,774
Total Expenses£14,369£14,434£14,509£14,585£14,668£72,566
Profit Before Tax£-1,769£-1,645£-1,400£-1,149£-829£-6,792
Profit After Tax £-1,769£-1,645£-1,400£-1,149£-829£-6,792
Change In Property Value£2,800£2,828£8,569£11,768£13,768£39,733
Net Return£1,031£1,183£7,169£10,619£12,940£32,941
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)1%1%8%12%15%38%