Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,884£4,957£5,081£5,208£5,364£25,495
Total Expenses£5,662£5,716£5,771£5,828£5,886£28,863
Profit Before Tax£-778£-758£-690£-619£-521£-3,368
Profit After Tax £-778£-758£-690£-619£-521£-3,368
Change In Property Value£1,600£1,632£3,329£4,328£4,544£15,434
Net Return£822£874£2,639£3,709£4,023£12,066
Return From Rental Income (%)-3%-3%-3%-2%-2%-13%
Total Net Return (%)3%3%11%15%16%48%