Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,976£6,066£6,217£6,373£6,564£31,196
Total Expenses£11,723£11,778£11,836£11,895£11,957£59,189
Profit Before Tax£-5,747£-5,712£-5,619£-5,523£-5,393£-27,994
Profit After Tax £-5,747£-5,712£-5,619£-5,523£-5,393£-27,994
Change In Property Value£2£2£4,600£8,211£10,927£23,743
Net Return£-5,745£-5,710£-1,019£2,689£5,533£-4,251
Return From Rental Income (%)-8%-8%-8%-8%-8%-40%
Total Net Return (%)-8%-8%-1%4%8%-6%