Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,016£5,091£5,219£5,349£5,509£26,184
Total Expenses£5,187£5,206£5,230£5,254£5,281£26,158
Profit Before Tax£-171£-115£-11£95£229£26
Profit After Tax £-171£-115£-11£77£185£-35
Change In Property Value£3,693£3,822£6,216£7,154£7,583£28,467
Net Return£3,521£3,707£6,204£7,231£7,768£28,432
Return From Rental Income (%)-1%0%0%0%1%0%
Total Net Return (%)11%11%19%22%24%87%