Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,156£18,428£18,705£19,172£19,652£94,113
Total Expenses£21,512£21,589£21,658£21,746£21,837£108,342
Profit Before Tax£-3,356£-3,161£-2,953£-2,574£-2,185£-14,229
Profit After Tax £-3,356£-3,161£-2,953£-2,574£-2,185£-14,229
Change In Property Value£6£11,000£19,635£26,129£18,203£74,973
Net Return£-3,350£7,839£16,682£23,555£16,018£60,744
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)-2%4%9%13%9%34%