Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,752£44,408£45,518£46,656£48,056£228,391
Total Expenses£54,469£54,546£54,668£54,793£54,943£273,419
Profit Before Tax£-10,717£-10,138£-9,149£-8,136£-6,887£-45,027
Profit After Tax £-10,717£-10,138£-9,149£-8,136£-6,887£-45,027
Change In Property Value£12,500£12,625£38,254£52,535£61,466£177,380
Net Return£1,783£2,487£29,104£44,399£54,579£132,353
Return From Rental Income (%)-2%-2%-2%-2%-2%-10%
Total Net Return (%)0%1%7%10%12%30%