Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,816£6,918£7,091£7,268£7,487£35,580
Total Expenses£7,046£7,102£7,162£7,224£7,288£35,823
Profit Before Tax£-230£-184£-71£45£198£-242
Profit After Tax £-230£-184£-71£45£160£-280
Change In Property Value£2,200£2,244£4,578£5,951£6,249£21,221
Net Return£1,970£2,060£4,507£5,996£6,409£20,942
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)6%6%13%18%19%62%