Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,132£12,314£12,622£12,937£13,325£63,331
Total Expenses£13,906£13,970£14,044£14,119£14,200£70,238
Profit Before Tax£-1,774£-1,656£-1,422£-1,182£-875£-6,908
Profit After Tax £-1,774£-1,656£-1,422£-1,182£-875£-6,908
Change In Property Value£3£3£5,390£9,621£12,803£27,820
Net Return£-1,771£-1,653£3,968£8,440£11,928£20,912
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)-2%-2%5%10%14%25%