Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,500£31,972£32,452£33,263£34,095£163,283
Total Expenses£38,934£39,031£39,120£39,243£39,369£195,696
Profit Before Tax£-7,434£-7,059£-6,668£-5,980£-5,274£-32,413
Profit After Tax £-7,434£-7,059£-6,668£-5,980£-5,274£-32,413
Change In Property Value£11£21,000£37,485£49,882£34,751£143,130
Net Return£-7,423£13,942£30,818£43,903£29,478£110,716
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)-2%4%9%12%8%31%