Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,592£5,676£5,818£5,963£6,142£29,191
Total Expenses£9,589£9,609£9,634£9,660£9,688£48,181
Profit Before Tax£-3,997£-3,933£-3,816£-3,696£-3,546£-18,990
Profit After Tax £-3,997£-3,933£-3,816£-3,696£-3,546£-18,990
Change In Property Value£4,300£4,386£8,947£11,632£12,213£41,478
Net Return£303£453£5,131£7,935£8,667£22,489
Return From Rental Income (%)-6%-6%-6%-6%-5%-29%
Total Net Return (%)0%1%8%12%13%34%