Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,960£4,039£4,140£4,244£4,350£20,733
Total Expenses£4,975£5,029£5,082£5,136£5,189£25,411
Profit Before Tax£-1,015£-990£-942£-892£-840£-4,678
Profit After Tax £-1,015£-990£-942£-892£-840£-4,678
Change In Property Value£1,950£2,009£3,448£4,344£4,605£16,356
Net Return£935£1,019£2,506£3,452£3,765£11,678
Return From Rental Income (%)-5%-5%-5%-4%-4%-23%
Total Net Return (%)5%5%12%17%18%57%