Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,716£16,967£17,391£17,826£18,360£87,260
Total Expenses£18,746£18,817£18,903£18,990£19,086£94,542
Profit Before Tax£-2,030£-1,850£-1,512£-1,164£-726£-7,282
Profit After Tax £-2,030£-1,850£-1,512£-1,164£-726£-7,282
Change In Property Value£4£4£7,599£13,564£18,050£39,222
Net Return£-2,026£-1,847£6,087£12,400£17,325£31,940
Return From Rental Income (%)-2%-2%-1%-1%-1%-6%
Total Net Return (%)-2%-2%5%10%14%26%