Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,000£15,225£15,606£15,996£16,476£78,302
Total Expenses£18,378£18,447£18,528£18,611£18,701£92,664
Profit Before Tax£-3,378£-3,222£-2,922£-2,615£-2,226£-14,362
Profit After Tax £-3,378£-3,222£-2,922£-2,615£-2,226£-14,362
Change In Property Value£4£4£7,500£13,388£17,815£38,711
Net Return£-3,374£-3,218£4,578£10,773£15,590£24,349
Return From Rental Income (%)-3%-3%-2%-2%-2%-12%
Total Net Return (%)-3%-3%4%9%13%20%