Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,996£7,101£7,278£7,460£7,684£36,520
Total Expenses£8,254£8,311£8,371£8,433£8,498£41,868
Profit Before Tax£-1,258£-1,210£-1,093£-973£-814£-5,348
Profit After Tax £-1,258£-1,210£-1,093£-973£-814£-5,348
Change In Property Value£1,400£1,414£4,284£5,884£6,884£19,867
Net Return£142£204£3,192£4,911£6,070£14,519
Return From Rental Income (%)-3%-3%-3%-2%-2%-12%
Total Net Return (%)0%0%7%11%14%34%