Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,336£3,386£3,471£3,557£3,664£17,414
Total Expenses£5,270£5,321£5,372£5,425£5,478£26,864
Profit Before Tax£-1,934£-1,935£-1,901£-1,867£-1,814£-9,450
Profit After Tax £-1,934£-1,935£-1,901£-1,867£-1,814£-9,450
Change In Property Value£1£1£1,480£2,642£3,516£7,639
Net Return£-1,933£-1,934£-421£775£1,702£-1,811
Return From Rental Income (%)-8%-8%-8%-8%-8%-41%
Total Net Return (%)-8%-8%-2%3%7%-8%