Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,528£24,896£25,518£26,156£26,941£128,039
Total Expenses£26,076£26,158£26,264£26,371£26,492£131,362
Profit Before Tax£-1,548£-1,263£-745£-215£449£-3,322
Profit After Tax £-1,548£-1,263£-745£-215£449£-3,322
Change In Property Value£5£5£10,900£19,457£25,892£56,260
Net Return£-1,542£-1,257£10,155£19,242£26,340£52,937
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)-1%-1%6%11%15%30%