Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,784£11,961£12,140£12,444£12,755£61,083
Total Expenses£15,405£15,473£15,532£15,604£15,677£77,690
Profit Before Tax£-3,621£-3,512£-3,391£-3,160£-2,923£-16,607
Profit After Tax £-3,621£-3,512£-3,391£-3,160£-2,923£-16,607
Change In Property Value£4£7,600£13,566£18,053£12,577£51,799
Net Return£-3,617£4,088£10,175£14,893£9,654£35,193
Return From Rental Income (%)-3%-3%-3%-3%-2%-14%
Total Net Return (%)-3%3%8%12%8%29%