Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,320£13,520£13,858£14,204£14,630£69,532
Total Expenses£16,226£16,292£16,369£16,448£16,533£81,868
Profit Before Tax£-2,906£-2,773£-2,511£-2,243£-1,903£-12,336
Profit After Tax £-2,906£-2,773£-2,511£-2,243£-1,903£-12,336
Change In Property Value£3,250£3,283£9,946£13,659£15,981£46,119
Net Return£344£510£7,435£11,416£14,079£33,783
Return From Rental Income (%)-3%-3%-2%-2%-2%-12%
Total Net Return (%)0%0%7%11%14%33%