Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,248£13,447£13,783£14,127£14,551£69,156
Total Expenses£13,839£13,905£13,981£14,059£14,144£69,928
Profit Before Tax£-591£-458£-198£68£407£-772
Profit After Tax £-591£-458£-198£68£330£-849
Change In Property Value£2,650£2,677£8,110£11,137£13,031£37,605
Net Return£2,059£2,219£7,912£11,205£13,360£36,755
Return From Rental Income (%)-1%-1%0%0%0%-1%
Total Net Return (%)3%3%10%14%16%45%