Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,176£13,374£13,574£13,914£14,261£68,299
Total Expenses£16,992£17,062£17,123£17,199£17,276£85,651
Profit Before Tax£-3,816£-3,688£-3,549£-3,285£-3,015£-17,352
Profit After Tax £-3,816£-3,688£-3,549£-3,285£-3,015£-17,352
Change In Property Value£4£8,500£15,173£20,190£14,066£57,933
Net Return£-3,812£4,812£11,624£16,906£11,051£40,581
Return From Rental Income (%)-3%-3%-3%-2%-2%-13%
Total Net Return (%)-3%4%8%12%8%30%