Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,676£27,076£27,753£28,447£29,300£139,252
Total Expenses£29,861£29,947£30,058£30,171£30,299£150,337
Profit Before Tax£-3,185£-2,871£-2,305£-1,724£-999£-11,084
Profit After Tax £-3,185£-2,871£-2,305£-1,724£-999£-11,084
Change In Property Value£6£6£12,700£22,670£30,167£65,550
Net Return£-3,179£-2,865£10,395£20,946£29,168£54,466
Return From Rental Income (%)-2%-1%-1%-1%0%-5%
Total Net Return (%)-2%-1%5%10%14%26%