Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,228£9,366£9,601£9,841£10,136£48,171
Total Expenses£11,850£11,910£11,976£12,044£12,116£59,895
Profit Before Tax£-2,622£-2,543£-2,375£-2,203£-1,980£-11,723
Profit After Tax £-2,622£-2,543£-2,375£-2,203£-1,980£-11,723
Change In Property Value£3,375£3,426£8,113£10,796£12,535£38,245
Net Return£753£883£5,738£8,593£10,555£26,522
Return From Rental Income (%)-4%-4%-3%-3%-3%-17%
Total Net Return (%)1%1%8%13%15%39%