Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,036£18,307£18,764£19,233£19,810£94,150
Total Expenses£20,070£20,143£20,232£20,323£20,423£101,192
Profit Before Tax£-2,034£-1,837£-1,468£-1,090£-613£-7,042
Profit After Tax £-2,034£-1,837£-1,468£-1,090£-613£-7,042
Change In Property Value£4£4£8,200£14,637£19,478£42,324
Net Return£-2,030£-1,833£6,732£13,548£18,865£35,282
Return From Rental Income (%)-2%-1%-1%-1%0%-5%
Total Net Return (%)-2%-1%5%10%14%27%