Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,404£16,650£17,066£17,493£18,018£85,631
Total Expenses£19,510£19,581£19,666£19,752£19,847£98,356
Profit Before Tax£-3,106£-2,931£-2,599£-2,259£-1,829£-12,725
Profit After Tax £-3,106£-2,931£-2,599£-2,259£-1,829£-12,725
Change In Property Value£6,000£6,090£14,423£19,193£22,285£67,992
Net Return£2,894£3,159£11,824£16,934£20,456£55,266
Return From Rental Income (%)-2%-2%-2%-2%-1%-10%
Total Net Return (%)2%2%9%13%16%43%