Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,056£13,252£13,583£13,923£14,340£68,154
Total Expenses£14,811£14,877£14,953£15,031£15,115£74,787
Profit Before Tax£-1,755£-1,625£-1,370£-1,108£-775£-6,633
Profit After Tax £-1,755£-1,625£-1,370£-1,108£-775£-6,633
Change In Property Value£3£3£5,800£10,353£13,777£29,936
Net Return£-1,752£-1,622£4,430£9,245£13,002£23,303
Return From Rental Income (%)-2%-2%-2%-1%-1%-7%
Total Net Return (%)-2%-2%5%10%14%26%