Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,668£10,828£10,990£11,265£11,547£55,298
Total Expenses£15,776£15,842£15,899£15,968£16,039£79,525
Profit Before Tax£-5,108£-5,014£-4,909£-4,703£-4,492£-24,226
Profit After Tax £-5,108£-5,014£-4,909£-4,703£-4,492£-24,226
Change In Property Value£4£7,900£14,102£18,765£13,073£53,844
Net Return£-5,104£2,886£9,193£14,062£8,581£29,618
Return From Rental Income (%)-4%-4%-4%-4%-4%-19%
Total Net Return (%)-4%2%7%11%7%23%