Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,500£13,703£14,045£14,396£14,828£70,472
Total Expenses£15,253£15,319£15,396£15,475£15,561£77,003
Profit Before Tax£-1,753£-1,616£-1,351£-1,079£-733£-6,531
Profit After Tax £-1,753£-1,616£-1,351£-1,079£-733£-6,531
Change In Property Value£3£3£6,000£10,710£14,252£30,969
Net Return£-1,750£-1,613£4,649£9,631£13,520£24,437
Return From Rental Income (%)-2%-2%-1%-1%-1%-7%
Total Net Return (%)-2%-2%5%10%14%26%