Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,696£18,976£19,261£19,743£20,236£96,912
Total Expenses£21,566£21,644£21,713£21,803£21,895£108,622
Profit Before Tax£-2,870£-2,667£-2,452£-2,061£-1,659£-11,709
Profit After Tax £-2,870£-2,667£-2,452£-2,061£-1,659£-11,709
Change In Property Value£6£11,000£19,635£26,129£18,203£74,973
Net Return£-2,864£8,333£17,183£24,068£16,544£63,263
Return From Rental Income (%)-2%-1%-1%-1%-1%-6%
Total Net Return (%)-2%5%9%13%9%35%