Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,968£17,223£17,481£17,918£18,366£87,955
Total Expenses£17,693£17,768£17,835£17,921£18,008£89,225
Profit Before Tax£-725£-546£-354£-3£358£-1,270
Profit After Tax £-725£-546£-354£-3£358£-1,270
Change In Property Value£4£8,700£15,530£20,666£14,397£59,297
Net Return£-721£8,154£15,175£20,663£14,755£58,026
Return From Rental Income (%)-1%0%0%0%0%-1%
Total Net Return (%)-1%6%11%15%10%41%