Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,252£36,796£37,348£38,281£39,238£187,915
Total Expenses£52,279£52,383£52,480£52,615£52,753£262,510
Profit Before Tax£-16,027£-15,588£-15,132£-14,333£-13,515£-74,594
Profit After Tax £-16,027£-15,588£-15,132£-14,333£-13,515£-74,594
Change In Property Value£15£29,000£51,766£68,885£47,990£197,655
Net Return£-16,012£13,413£36,634£54,552£34,475£123,061
Return From Rental Income (%)-3%-3%-3%-3%-3%-14%
Total Net Return (%)-3%3%7%10%7%24%