Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,796£24,153£24,757£25,376£26,137£124,218
Total Expenses£32,152£32,234£32,337£32,443£32,562£161,728
Profit Before Tax£-8,356£-8,081£-7,580£-7,067£-6,425£-37,509
Profit After Tax £-8,356£-8,081£-7,580£-7,067£-6,425£-37,509
Change In Property Value£7£7£14,000£24,990£33,255£72,260
Net Return£-8,349£-8,074£6,420£17,923£26,830£34,751
Return From Rental Income (%)-4%-3%-3%-3%-3%-16%
Total Net Return (%)-4%-3%3%8%11%15%