Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,804£9,951£10,100£10,353£10,612£50,820
Total Expenses£14,242£14,306£14,362£14,429£14,498£71,838
Profit Before Tax£-4,438£-4,355£-4,262£-4,077£-3,886£-21,018
Profit After Tax £-4,438£-4,355£-4,262£-4,077£-3,886£-21,018
Change In Property Value£4£7,000£12,495£16,627£11,584£47,710
Net Return£-4,434£2,645£8,233£12,551£7,698£26,692
Return From Rental Income (%)-4%-4%-4%-4%-4%-19%
Total Net Return (%)-4%2%7%11%7%24%