Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,600£12,789£13,109£13,436£13,840£65,774
Total Expenses£14,369£14,434£14,509£14,585£14,668£72,566
Profit Before Tax£-1,769£-1,645£-1,400£-1,149£-829£-6,792
Profit After Tax £-1,769£-1,645£-1,400£-1,149£-829£-6,792
Change In Property Value£3£3£5,600£9,996£13,302£28,904
Net Return£-1,766£-1,642£4,200£8,847£12,473£22,112
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)-2%-2%5%10%14%26%