Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,900£37,453£38,390£39,350£40,530£192,623
Total Expenses£38,224£38,325£38,461£38,601£38,762£192,373
Profit Before Tax£-1,324£-871£-72£748£1,768£250
Profit After Tax £-1,324£-871£-72£606£1,432£-228
Change In Property Value£8£8£16,400£29,275£38,956£84,647
Net Return£-1,315£-863£16,329£29,881£40,388£84,419
Return From Rental Income (%)0%0%0%0%1%0%
Total Net Return (%)0%0%6%11%15%31%