Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,200£13,398£13,733£14,076£14,499£68,906
Total Expenses£16,413£16,479£16,555£16,633£16,718£82,798
Profit Before Tax£-3,213£-3,081£-2,822£-2,557£-2,220£-13,892
Profit After Tax £-3,213£-3,081£-2,822£-2,557£-2,220£-13,892
Change In Property Value£3£3£6,600£11,781£15,677£34,065
Net Return£-3,209£-3,077£3,778£9,224£13,458£20,174
Return From Rental Income (%)-3%-3%-3%-2%-2%-13%
Total Net Return (%)-3%-3%4%9%13%19%