Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,500£19,792£20,089£20,592£21,106£101,080
Total Expenses£24,864£24,943£25,014£25,106£25,200£125,126
Profit Before Tax£-5,364£-5,151£-4,924£-4,514£-4,093£-24,046
Profit After Tax £-5,364£-5,151£-4,924£-4,514£-4,093£-24,046
Change In Property Value£7£13,000£23,205£30,880£21,513£88,604
Net Return£-5,357£7,850£18,281£26,365£17,419£64,558
Return From Rental Income (%)-2%-2%-2%-2%-2%-11%
Total Net Return (%)-2%4%8%12%8%30%