Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£108£110£111£114£117£560
Total Expenses£2,156£2,206£2,247£2,289£2,332£11,229
Profit Before Tax£-2,048£-2,096£-2,136£-2,175£-2,215£-10,669
Profit After Tax £-2,048£-2,096£-2,136£-2,175£-2,215£-10,669
Change In Property Value£90£184£239£251£184£947
Net Return£-1,958£-1,913£-1,897£-1,924£-2,031£-9,722
Return From Rental Income (%)-87%-89%-91%-93%-94%-454%
Total Net Return (%)-83%-81%-81%-82%-86%-414%