Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,924£10,073£10,325£10,583£10,900£51,805
Total Expenses£11,741£11,802£11,870£11,939£12,014£59,365
Profit Before Tax£-1,817£-1,729£-1,545£-1,357£-1,114£-7,561
Profit After Tax £-1,817£-1,729£-1,545£-1,357£-1,114£-7,561
Change In Property Value£2£2£4,410£7,872£10,475£22,762
Net Return£-1,815£-1,727£2,865£6,515£9,362£15,201
Return From Rental Income (%)-3%-3%-2%-2%-2%-11%
Total Net Return (%)-3%-3%4%10%14%23%