Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£1,572£1,596£1,635£1,676£1,727£8,206
Total Expenses£3,149£3,197£3,244£3,292£3,340£16,223
Profit Before Tax£-1,577£-1,602£-1,609£-1,616£-1,613£-8,017
Profit After Tax £-1,577£-1,602£-1,609£-1,616£-1,613£-8,017
Change In Property Value£750£773£1,459£1,679£1,780£6,440
Net Return£-827£-829£-150£63£166£-1,577
Return From Rental Income (%)-19%-19%-19%-19%-19%-94%
Total Net Return (%)-10%-10%-2%1%2%-19%