Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,424£17,685£18,127£18,581£19,138£90,956
Total Expenses£19,104£19,142£19,197£19,253£19,320£96,016
Profit Before Tax£-1,680£-1,457£-1,069£-672£-181£-5,060
Profit After Tax £-1,680£-1,457£-1,069£-672£-181£-5,060
Change In Property Value£6,375£6,471£15,325£20,393£23,678£72,241
Net Return£4,695£5,014£14,255£19,720£23,497£67,181
Return From Rental Income (%)-1%-1%-1%0%0%-4%
Total Net Return (%)3%4%10%14%17%49%