Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,100£8,221£8,427£8,638£8,897£42,283
Total Expenses£9,952£10,010£10,073£10,138£10,207£50,379
Profit Before Tax£-1,852£-1,788£-1,646£-1,500£-1,310£-8,096
Profit After Tax £-1,852£-1,788£-1,646£-1,500£-1,310£-8,096
Change In Property Value£2£2£3,600£6,426£8,551£18,581
Net Return£-1,850£-1,786£1,954£4,926£7,242£10,485
Return From Rental Income (%)-3%-3%-3%-3%-2%-15%
Total Net Return (%)-3%-3%4%9%13%19%