Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,888£6,991£7,166£7,345£7,566£35,956
Total Expenses£15,583£15,640£15,700£15,762£15,826£78,511
Profit Before Tax£-8,695£-8,648£-8,534£-8,416£-8,261£-42,554
Profit After Tax £-8,695£-8,648£-8,534£-8,416£-8,261£-42,554
Change In Property Value£3,250£3,283£9,946£13,659£15,981£46,119
Net Return£-5,445£-5,366£1,412£5,243£7,720£3,564
Return From Rental Income (%)-9%-8%-8%-8%-8%-42%
Total Net Return (%)-5%-5%1%5%8%3%