Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,248£13,447£13,783£14,127£14,551£69,156
Total Expenses£13,838£13,904£13,981£14,059£14,144£69,927
Profit Before Tax£-590£-458£-198£68£407£-771
Profit After Tax £-590£-458£-198£68£330£-848
Change In Property Value£2,650£2,676£8,110£11,137£13,031£37,604
Net Return£2,059£2,219£7,912£11,205£13,360£36,756
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)3%3%10%14%16%45%