Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,756£3,812£3,908£4,005£4,125£19,607
Total Expenses£5,351£5,403£5,455£5,509£5,564£27,282
Profit Before Tax£-1,595£-1,591£-1,548£-1,504£-1,438£-7,675
Profit After Tax £-1,595£-1,591£-1,548£-1,504£-1,438£-7,675
Change In Property Value£1£1£1,500£2,678£3,563£7,742
Net Return£-1,594£-1,590£-48£1,174£2,125£67
Return From Rental Income (%)-7%-7%-7%-6%-6%-33%
Total Net Return (%)-7%-7%0%5%9%0%