Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,252£12,436£12,622£12,938£13,261£63,509
Total Expenses£14,486£14,555£14,614£14,688£14,763£73,106
Profit Before Tax£-2,234£-2,119£-1,992£-1,750£-1,502£-9,597
Profit After Tax £-2,234£-2,119£-1,992£-1,750£-1,502£-9,597
Change In Property Value£4£7,000£12,495£16,627£11,584£47,710
Net Return£-2,231£4,881£10,503£14,877£10,082£38,113
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)-2%4%9%13%9%34%