Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,600£31,059£31,835£32,631£33,610£159,736
Total Expenses£39,268£39,325£39,413£39,504£39,612£197,122
Profit Before Tax£-8,668£-8,266£-7,578£-6,872£-6,002£-37,386
Profit After Tax £-8,668£-8,266£-7,578£-6,872£-6,002£-37,386
Change In Property Value£9£9£18,000£32,131£42,757£92,906
Net Return£-8,659£-8,257£10,423£25,258£36,755£55,520
Return From Rental Income (%)-3%-3%-2%-2%-2%-12%
Total Net Return (%)-3%-3%3%8%12%18%