Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,100£5,202£5,332£5,465£5,602£26,701
Total Expenses£5,882£5,939£5,995£6,052£6,108£29,975
Profit Before Tax£-782£-737£-662£-586£-506£-3,274
Profit After Tax £-782£-737£-662£-586£-506£-3,274
Change In Property Value£2,550£2,627£4,509£5,681£6,022£21,388
Net Return£1,768£1,890£3,846£5,095£5,516£18,115
Return From Rental Income (%)-3%-3%-2%-2%-2%-11%
Total Net Return (%)6%7%13%18%19%62%