Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,240£6,334£6,492£6,654£6,854£32,574
Total Expenses£10,646£10,667£10,693£10,721£10,751£53,478
Profit Before Tax£-4,406£-4,333£-4,201£-4,066£-3,897£-20,905
Profit After Tax £-4,406£-4,333£-4,201£-4,066£-3,897£-20,905
Change In Property Value£4,800£4,896£9,988£12,984£13,633£46,301
Net Return£394£563£5,786£8,918£9,736£25,397
Return From Rental Income (%)-6%-6%-6%-6%-5%-29%
Total Net Return (%)1%1%8%12%13%35%