Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,140£4,223£4,328£4,437£4,547£21,675
Total Expenses£5,152£5,206£5,259£5,314£5,368£26,299
Profit Before Tax£-1,012£-983£-931£-877£-820£-4,623
Profit After Tax £-1,012£-983£-931£-877£-820£-4,623
Change In Property Value£2,070£2,132£3,660£4,612£4,888£17,362
Net Return£1,058£1,149£2,729£3,734£4,068£12,739
Return From Rental Income (%)-4%-4%-4%-4%-3%-19%
Total Net Return (%)4%5%11%16%17%54%