Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,804£9,951£10,200£10,455£10,768£51,178
Total Expenses£12,589£12,616£12,651£12,688£12,730£63,274
Profit Before Tax£-2,785£-2,665£-2,451£-2,233£-1,961£-12,095
Profit After Tax £-2,785£-2,665£-2,451£-2,233£-1,961£-12,095
Change In Property Value£2,800£2,828£8,569£11,768£13,768£39,733
Net Return£15£163£6,117£9,535£11,807£27,638
Return From Rental Income (%)-3%-3%-3%-3%-2%-14%
Total Net Return (%)0%0%7%11%14%32%