Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,432£12,618£12,934£13,257£13,655£64,897
Total Expenses£14,451£14,516£14,591£14,667£14,749£72,974
Profit Before Tax£-2,019£-1,898£-1,657£-1,409£-1,094£-8,077
Profit After Tax £-2,019£-1,898£-1,657£-1,409£-1,094£-8,077
Change In Property Value£3£3£5,650£10,085£13,421£29,162
Net Return£-2,017£-1,895£3,994£8,676£12,327£21,085
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)-2%-2%5%10%14%24%