Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,676£5,761£5,905£6,053£6,234£29,629
Total Expenses£6,138£6,193£6,250£6,309£6,370£31,260
Profit Before Tax£-462£-432£-345£-256£-135£-1,630
Profit After Tax £-462£-432£-345£-256£-135£-1,630
Change In Property Value£1,800£1,836£3,745£4,869£5,113£17,363
Net Return£1,338£1,404£3,400£4,613£4,977£15,733
Return From Rental Income (%)-2%-2%-1%-1%0%-6%
Total Net Return (%)5%5%12%16%18%56%