Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,420£3,471£3,558£3,647£3,756£17,853
Total Expenses£5,496£5,547£5,599£5,652£5,705£27,999
Profit Before Tax£-2,076£-2,076£-2,041£-2,005£-1,949£-10,147
Profit After Tax £-2,076£-2,076£-2,041£-2,005£-1,949£-10,147
Change In Property Value£1£1£1,590£2,838£3,777£8,207
Net Return£-2,075£-2,075£-451£834£1,828£-1,940
Return From Rental Income (%)-8%-8%-8%-8%-8%-41%
Total Net Return (%)-8%-8%-2%3%7%-8%