Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,380£10,536£10,694£10,961£11,235£53,806
Total Expenses£13,817£13,882£13,939£14,008£14,078£69,723
Profit Before Tax£-3,437£-3,346£-3,245£-3,046£-2,843£-15,917
Profit After Tax £-3,437£-3,346£-3,245£-3,046£-2,843£-15,917
Change In Property Value£3£6,700£11,960£15,915£11,087£45,665
Net Return£-3,433£3,354£8,714£12,868£8,245£29,748
Return From Rental Income (%)-3%-3%-3%-3%-3%-15%
Total Net Return (%)-3%3%8%12%8%28%