Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,508£20,816£21,128£21,656£22,197£106,305
Total Expenses£22,905£22,986£23,058£23,153£23,250£115,353
Profit Before Tax£-2,397£-2,170£-1,930£-1,497£-1,052£-9,048
Profit After Tax £-2,397£-2,170£-1,930£-1,497£-1,052£-9,048
Change In Property Value£6£11,720£20,920£27,839£19,395£79,880
Net Return£-2,391£9,550£18,990£26,342£18,342£70,832
Return From Rental Income (%)-1%-1%-1%-1%-1%-5%
Total Net Return (%)-1%5%10%14%9%37%