Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,748£11,924£12,222£12,528£12,904£61,326
Total Expenses£12,498£12,562£12,635£12,709£12,789£63,194
Profit Before Tax£-750£-638£-412£-181£114£-1,868
Profit After Tax £-750£-638£-412£-181£114£-1,868
Change In Property Value£2,350£2,374£7,192£9,877£11,556£33,347
Net Return£1,600£1,736£6,779£9,695£11,670£31,480
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)2%2%9%14%16%44%