Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,428£7,539£7,728£7,921£8,159£38,775
Total Expenses£11,670£11,727£11,789£11,852£11,918£58,955
Profit Before Tax£-4,242£-4,187£-4,061£-3,931£-3,759£-20,180
Profit After Tax £-4,242£-4,187£-4,061£-3,931£-3,759£-20,180
Change In Property Value£2£2£4,500£8,033£10,689£23,226
Net Return£-4,239£-4,185£439£4,102£6,930£3,046
Return From Rental Income (%)-6%-6%-6%-6%-5%-29%
Total Net Return (%)-6%-6%1%6%10%4%