Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,252£21,571£21,894£22,442£23,003£110,162
Total Expenses£24,235£24,316£24,390£24,486£24,585£122,012
Profit Before Tax£-2,983£-2,746£-2,495£-2,045£-1,582£-11,851
Profit After Tax £-2,983£-2,746£-2,495£-2,045£-1,582£-11,851
Change In Property Value£6£12,500£22,313£29,692£20,685£85,196
Net Return£-2,976£9,754£19,817£27,647£19,103£73,346
Return From Rental Income (%)-1%-1%-1%-1%-1%-6%
Total Net Return (%)-1%5%10%13%9%35%