Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,328£17,588£17,852£18,298£18,755£89,821
Total Expenses£20,625£20,701£20,768£20,855£20,943£103,891
Profit Before Tax£-3,297£-3,113£-2,916£-2,556£-2,187£-14,070
Profit After Tax £-3,297£-3,113£-2,916£-2,556£-2,187£-14,070
Change In Property Value£5£10,500£18,743£24,941£17,376£71,565
Net Return£-3,291£7,387£15,826£22,385£15,188£57,495
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)-2%4%9%13%9%33%