Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,236£10,390£10,649£10,916£11,243£53,433
Total Expenses£12,050£12,111£12,180£12,250£12,326£60,917
Profit Before Tax£-1,814£-1,721£-1,531£-1,335£-1,083£-7,484
Profit After Tax £-1,814£-1,721£-1,531£-1,335£-1,083£-7,484
Change In Property Value£2£2£4,550£8,122£10,808£23,484
Net Return£-1,811£-1,719£3,019£6,787£9,725£16,001
Return From Rental Income (%)-3%-2%-2%-2%-2%-11%
Total Net Return (%)-3%-2%4%10%14%23%