Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,556£14,774£15,144£15,522£15,988£75,984
Total Expenses£24,174£24,207£24,255£24,303£24,361£121,299
Profit Before Tax£-9,618£-9,433£-9,111£-8,781£-8,373£-45,315
Profit After Tax £-9,618£-9,433£-9,111£-8,781£-8,373£-45,315
Change In Property Value£6£6£11,200£19,992£26,604£57,808
Net Return£-9,612£-9,427£2,089£11,211£18,231£12,493
Return From Rental Income (%)-5%-5%-5%-5%-5%-25%
Total Net Return (%)-5%-5%1%6%10%7%