Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,776£17,028£17,283£17,715£18,158£86,960
Total Expenses£17,513£17,588£17,655£17,740£17,827£88,322
Profit Before Tax£-737£-560£-372£-24£331£-1,362
Profit After Tax £-737£-560£-372£-24£331£-1,362
Change In Property Value£4£8,600£15,351£20,428£14,232£58,615
Net Return£-733£8,040£14,980£20,404£14,563£57,253
Return From Rental Income (%)-1%0%0%0%0%-1%
Total Net Return (%)-1%6%11%15%10%41%