Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,800£7,917£8,115£8,318£8,567£40,717
Total Expenses£7,936£7,993£8,056£8,120£8,188£40,294
Profit Before Tax£-136£-76£59£197£379£423
Profit After Tax £-136£-76£48£160£307£303
Change In Property Value£2,599£2,651£5,408£7,030£7,382£25,070
Net Return£2,463£2,575£5,456£7,190£7,689£25,373
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)6%6%14%18%19%63%