Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,404£16,650£17,066£17,493£18,018£85,631
Total Expenses£19,907£19,978£20,062£20,149£20,244£100,340
Profit Before Tax£-3,503£-3,328£-2,996£-2,656£-2,226£-14,709
Profit After Tax £-3,503£-3,328£-2,996£-2,656£-2,226£-14,709
Change In Property Value£4£4£8,200£14,637£19,478£42,324
Net Return£-3,499£-3,324£5,204£11,981£17,252£27,615
Return From Rental Income (%)-3%-3%-2%-2%-2%-11%
Total Net Return (%)-3%-3%4%9%13%21%