Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,864£6,967£7,141£7,320£7,539£35,831
Total Expenses£8,876£8,932£8,992£9,054£9,119£44,973
Profit Before Tax£-2,012£-1,965£-1,851£-1,734£-1,579£-9,142
Profit After Tax £-2,012£-1,965£-1,851£-1,734£-1,579£-9,142
Change In Property Value£2£2£3,120£5,569£7,411£16,104
Net Return£-2,010£-1,963£1,269£3,835£5,832£6,962
Return From Rental Income (%)-4%-4%-4%-4%-3%-19%
Total Net Return (%)-4%-4%3%8%12%15%