Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,628£14,847£15,219£15,599£16,067£76,360
Total Expenses£16,355£16,423£16,503£16,585£16,675£82,541
Profit Before Tax£-1,727£-1,576£-1,285£-986£-608£-6,181
Profit After Tax £-1,727£-1,576£-1,285£-986£-608£-6,181
Change In Property Value£3£3£6,499£11,601£15,438£33,544
Net Return£-1,724£-1,572£5,215£10,615£14,830£27,363
Return From Rental Income (%)-2%-2%-1%-1%-1%-6%
Total Net Return (%)-2%-2%5%10%15%27%