Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,560£10,718£10,879£11,151£11,430£54,739
Total Expenses£13,672£13,738£13,795£13,864£13,935£69,004
Profit Before Tax£-3,112£-3,020£-2,916£-2,713£-2,505£-14,265
Profit After Tax £-3,112£-3,020£-2,916£-2,713£-2,505£-14,265
Change In Property Value£3£6,599£11,779£15,675£10,920£44,977
Net Return£-3,109£3,579£8,863£12,962£8,416£30,712
Return From Rental Income (%)-3%-3%-3%-3%-2%-14%
Total Net Return (%)-3%3%9%12%8%30%