Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,540£9,683£9,925£10,173£10,479£49,800
Total Expenses£19,308£19,334£19,369£19,404£19,445£96,860
Profit Before Tax£-9,768£-9,650£-9,443£-9,231£-8,967£-47,059
Profit After Tax £-9,768£-9,650£-9,443£-9,231£-8,967£-47,059
Change In Property Value£4,500£4,545£13,771£18,913£22,128£63,857
Net Return£-5,268£-5,105£4,328£9,682£13,161£16,797
Return From Rental Income (%)-7%-7%-6%-6%-6%-32%
Total Net Return (%)-4%-3%3%7%9%12%