Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,296£4,360£4,469£4,581£4,719£22,426
Total Expenses£8,976£9,028£9,082£9,137£9,194£45,418
Profit Before Tax£-4,680£-4,668£-4,613£-4,556£-4,475£-22,992
Profit After Tax £-4,680£-4,668£-4,613£-4,556£-4,475£-22,992
Change In Property Value£2£2£3,300£5,891£7,839£17,033
Net Return£-4,678£-4,666£-1,313£1,334£3,364£-5,959
Return From Rental Income (%)-9%-9%-9%-9%-9%-46%
Total Net Return (%)-9%-9%-3%3%7%-12%