Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,804£9,951£10,200£10,455£10,768£51,178
Total Expenses£10,915£10,976£11,044£11,113£11,187£55,236
Profit Before Tax£-1,111£-1,025£-844£-658£-419£-4,058
Profit After Tax £-1,111£-1,025£-844£-658£-419£-4,058
Change In Property Value£2£2£4,000£7,140£9,501£20,646
Net Return£-1,109£-1,023£3,156£6,482£9,083£16,588
Return From Rental Income (%)-2%-2%-1%-1%-1%-7%
Total Net Return (%)-2%-2%5%11%15%27%