Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,964£6,053£6,205£6,360£6,551£31,133
Total Expenses£7,853£7,908£7,966£8,026£8,087£39,841
Profit Before Tax£-1,889£-1,855£-1,762£-1,666£-1,537£-8,708
Profit After Tax £-1,889£-1,855£-1,762£-1,666£-1,537£-8,708
Change In Property Value£1£1£2,650£4,730£6,295£13,678
Net Return£-1,888£-1,853£888£3,065£4,758£4,969
Return From Rental Income (%)-5%-5%-4%-4%-4%-21%
Total Net Return (%)-5%-5%2%8%12%12%