Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,740£26,126£26,779£27,449£28,272£134,366
Total Expenses£27,784£27,868£27,977£28,088£28,213£139,929
Profit Before Tax£-2,044£-1,742£-1,198£-639£60£-5,563
Profit After Tax £-2,044£-1,742£-1,198£-639£60£-5,563
Change In Property Value£6£6£11,700£20,885£27,792£60,389
Net Return£-2,038£-1,737£10,503£20,246£27,851£54,826
Return From Rental Income (%)-1%-1%-1%0%0%-3%
Total Net Return (%)-1%-1%5%10%14%28%