Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,112£5,189£5,318£5,451£5,615£26,685
Total Expenses£5,288£5,342£5,398£5,455£5,514£26,998
Profit Before Tax£-176£-153£-80£-4£101£-313
Profit After Tax £-176£-153£-80£-4£82£-332
Change In Property Value£2,100£2,163£4,084£4,701£4,983£18,031
Net Return£1,924£2,010£4,005£4,697£5,064£17,699
Return From Rental Income (%)-1%-1%0%0%0%-2%
Total Net Return (%)9%9%18%21%23%80%