Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,256£11,425£11,596£11,886£12,183£58,346
Total Expenses£13,691£13,721£13,748£13,787£13,828£68,775
Profit Before Tax£-2,435£-2,296£-2,152£-1,901£-1,645£-10,429
Profit After Tax £-2,435£-2,296£-2,152£-1,901£-1,645£-10,429
Change In Property Value£7,500£15,300£19,890£20,885£15,350£78,925
Net Return£5,065£13,004£17,738£18,983£13,706£68,496
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)4%11%15%16%11%57%