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£5,250£12,434£16,546£19,211£14,120£67,561
Net Return£3,016£10,315£14,554£17,461£12,619£57,964
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)3%9%13%16%11%52%