Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,160£17,417£17,853£18,299£18,848£89,578
Total Expenses£19,189£19,261£19,347£19,436£19,534£96,767
Profit Before Tax£-2,029£-1,844£-1,495£-1,137£-685£-7,190
Profit After Tax £-2,029£-1,844£-1,495£-1,137£-685£-7,190
Change In Property Value£4£4£7,800£13,923£18,528£40,259
Net Return£-2,025£-1,840£6,305£12,786£17,842£33,069
Return From Rental Income (%)-2%-1%-1%-1%-1%-6%
Total Net Return (%)-2%-1%5%10%14%26%