Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,236£34,750£35,618£36,509£37,604£178,717
Total Expenses£37,759£37,856£37,986£38,119£38,271£189,991
Profit Before Tax£-3,523£-3,107£-2,368£-1,610£-667£-11,274
Profit After Tax £-3,523£-3,107£-2,368£-1,610£-667£-11,274
Change In Property Value£8£8£16,300£29,096£38,719£84,131
Net Return£-3,515£-3,098£13,933£27,486£38,052£72,857
Return From Rental Income (%)-1%-1%-1%-1%0%-4%
Total Net Return (%)-1%-1%5%10%14%27%