Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,572£19,866£20,362£20,871£21,497£102,168
Total Expenses£21,216£21,291£21,384£21,479£21,584£106,953
Profit Before Tax£-1,644£-1,426£-1,022£-607£-86£-4,785
Profit After Tax £-1,644£-1,426£-1,022£-607£-86£-4,785
Change In Property Value£4£4£8,700£15,530£20,666£44,904
Net Return£-1,639£-1,421£7,679£14,923£20,579£40,120
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%5%11%15%29%