Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,004£5,079£5,206£5,336£5,496£26,122
Total Expenses£6,468£6,521£6,577£6,634£6,693£32,893
Profit Before Tax£-1,464£-1,442£-1,371£-1,298£-1,196£-6,771
Profit After Tax £-1,464£-1,442£-1,371£-1,298£-1,196£-6,771
Change In Property Value£1,000£1,010£3,060£4,203£4,917£14,190
Net Return£-464£-432£1,689£2,905£3,721£7,419
Return From Rental Income (%)-5%-5%-4%-4%-4%-22%
Total Net Return (%)-1%-1%5%9%12%24%