Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,048£6,169£6,323£6,481£6,643£31,665
Total Expenses£7,128£7,186£7,244£7,304£7,363£36,224
Profit Before Tax£-1,080£-1,017£-921£-823£-719£-4,560
Profit After Tax £-1,080£-1,017£-921£-823£-719£-4,560
Change In Property Value£3,420£3,523£6,047£7,619£8,077£28,686
Net Return£2,340£2,506£5,126£6,797£7,357£24,126
Return From Rental Income (%)-3%-3%-2%-2%-2%-12%
Total Net Return (%)6%6%13%18%19%62%