Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,460£5,542£5,680£5,822£5,997£28,502
Total Expenses£7,702£7,756£7,813£7,871£7,931£39,072
Profit Before Tax£-2,242£-2,214£-2,132£-2,048£-1,934£-10,570
Profit After Tax £-2,242£-2,214£-2,132£-2,048£-1,934£-10,570
Change In Property Value£1,300£1,312£3,977£5,462£6,390£18,440
Net Return£-942£-902£1,845£3,413£4,456£7,870
Return From Rental Income (%)-6%-6%-5%-5%-5%-26%
Total Net Return (%)-2%-2%5%9%11%20%