Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,564£6,662£6,829£7,000£7,210£34,265
Total Expenses£7,504£7,526£7,553£7,581£7,613£37,777
Profit Before Tax£-940£-863£-724£-581£-403£-3,512
Profit After Tax £-940£-863£-724£-581£-403£-3,512
Change In Property Value£3,200£3,264£6,659£8,656£9,089£30,868
Net Return£2,260£2,401£5,934£8,075£8,686£27,355
Return From Rental Income (%)-2%-2%-1%-1%-1%-7%
Total Net Return (%)5%5%12%16%18%56%