Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,724£11,900£12,078£12,380£12,690£60,772
Total Expenses£13,951£14,019£14,077£14,149£14,223£70,420
Profit Before Tax£-2,227£-2,119£-1,999£-1,769£-1,533£-9,647
Profit After Tax £-2,227£-2,119£-1,999£-1,769£-1,533£-9,647
Change In Property Value£5,025£11,901£15,837£18,388£13,515£64,666
Net Return£2,798£9,782£13,838£16,619£11,982£55,019
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)3%9%13%16%11%52%