Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,196£11,364£11,534£11,823£12,118£58,035
Total Expenses£15,988£16,055£16,113£16,183£16,256£80,595
Profit Before Tax£-4,792£-4,691£-4,578£-4,361£-4,137£-22,559
Profit After Tax £-4,792£-4,691£-4,578£-4,361£-4,137£-22,559
Change In Property Value£4£7,999£14,278£19,000£13,237£54,519
Net Return£-4,788£3,308£9,700£14,640£9,100£31,959
Return From Rental Income (%)-4%-4%-4%-3%-3%-18%
Total Net Return (%)-4%3%8%11%7%25%