Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,480£12,667£12,857£13,179£13,508£64,691
Total Expenses£15,796£15,865£15,925£15,999£16,075£79,660
Profit Before Tax£-3,316£-3,198£-3,068£-2,820£-2,566£-14,969
Profit After Tax £-3,316£-3,198£-3,068£-2,820£-2,566£-14,969
Change In Property Value£4£7,800£13,923£18,528£12,908£53,162
Net Return£-3,312£4,602£10,855£15,707£10,341£38,194
Return From Rental Income (%)-3%-3%-2%-2%-2%-12%
Total Net Return (%)-3%4%9%13%8%31%