Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,800£35,322£36,205£37,110£38,223£181,661
Total Expenses£45,155£45,253£45,384£45,519£45,673£226,984
Profit Before Tax£-10,355£-9,931£-9,179£-8,409£-7,449£-45,324
Profit After Tax £-10,355£-9,931£-9,179£-8,409£-7,449£-45,324
Change In Property Value£10£10£20,000£35,701£47,507£103,229
Net Return£-10,345£-9,921£10,821£27,292£40,058£57,905
Return From Rental Income (%)-3%-3%-3%-2%-2%-13%
Total Net Return (%)-3%-3%3%8%12%17%