Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,592£17,856£18,302£18,760£19,323£91,833
Total Expenses£19,627£19,700£19,787£19,877£19,976£98,967
Profit Before Tax£-2,035£-1,844£-1,485£-1,117£-653£-7,134
Profit After Tax £-2,035£-1,844£-1,485£-1,117£-653£-7,134
Change In Property Value£4£4£7,999£14,279£19,001£41,286
Net Return£-2,031£-1,840£6,514£13,162£18,347£34,152
Return From Rental Income (%)-2%-1%-1%-1%-1%-6%
Total Net Return (%)-2%-1%5%10%14%27%