Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,572£16,821£17,073£17,500£17,937£85,902
Total Expenses£17,332£17,406£17,473£17,557£17,644£87,411
Profit Before Tax£-760£-586£-400£-57£294£-1,509
Profit After Tax £-760£-586£-400£-57£294£-1,509
Change In Property Value£4£8,500£15,173£20,190£14,066£57,933
Net Return£-755£7,914£14,773£20,133£14,360£56,424
Return From Rental Income (%)-1%0%0%0%0%-1%
Total Net Return (%)-1%6%11%15%10%41%