Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,996£31,461£32,247£33,054£34,045£161,803
Total Expenses£34,348£34,406£34,495£34,587£34,697£172,532
Profit Before Tax£-3,352£-2,945£-2,248£-1,533£-651£-10,728
Profit After Tax £-3,352£-2,945£-2,248£-1,533£-651£-10,728
Change In Property Value£8£8£15,500£27,668£36,818£80,002
Net Return£-3,344£-2,937£13,253£26,135£36,167£69,274
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)-1%-1%5%10%14%27%