Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,772£5,887£6,035£6,185£6,340£30,220
Total Expenses£6,743£6,801£6,858£6,917£6,975£34,295
Profit Before Tax£-971£-913£-824£-732£-635£-4,075
Profit After Tax £-971£-913£-824£-732£-635£-4,075
Change In Property Value£3,150£3,245£5,570£7,018£7,439£26,421
Net Return£2,179£2,331£4,746£6,286£6,804£22,346
Return From Rental Income (%)-3%-3%-2%-2%-2%-11%
Total Net Return (%)6%7%13%18%19%63%