Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,860£14,068£14,420£14,780£15,223£72,351
Total Expenses£15,884£15,950£16,029£16,108£16,195£80,167
Profit Before Tax£-2,024£-1,883£-1,609£-1,328£-972£-7,815
Profit After Tax £-2,024£-1,883£-1,609£-1,328£-972£-7,815
Change In Property Value£3£3£6,300£11,246£14,965£32,517
Net Return£-2,020£-1,879£4,691£9,917£13,993£24,702
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)-2%-2%5%10%14%25%