Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,120£6,212£6,367£6,526£6,722£31,947
Total Expenses£8,127£8,182£8,240£8,300£8,363£41,212
Profit Before Tax£-2,007£-1,970£-1,873£-1,774£-1,640£-9,265
Profit After Tax £-2,007£-1,970£-1,873£-1,774£-1,640£-9,265
Change In Property Value£1£1£2,780£4,962£6,604£14,349
Net Return£-2,005£-1,969£907£3,188£4,963£5,084
Return From Rental Income (%)-5%-5%-4%-4%-4%-22%
Total Net Return (%)-5%-5%2%7%12%12%