Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,400£14,616£14,981£15,356£15,817£75,170
Total Expenses£19,310£19,378£19,457£19,538£19,627£97,310
Profit Before Tax£-4,910£-4,762£-4,476£-4,182£-3,811£-22,140
Profit After Tax £-4,910£-4,762£-4,476£-4,182£-3,811£-22,140
Change In Property Value£4£4£8,000£14,280£19,003£41,291
Net Return£-4,906£-4,758£3,524£10,098£15,192£19,151
Return From Rental Income (%)-4%-4%-3%-3%-3%-17%
Total Net Return (%)-4%-4%3%8%12%15%