Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,156£12,338£12,647£12,963£13,352£63,456
Total Expenses£13,928£13,992£14,066£14,141£14,223£70,350
Profit Before Tax£-1,772£-1,654£-1,419£-1,178£-871£-6,894
Profit After Tax £-1,772£-1,654£-1,419£-1,178£-871£-6,894
Change In Property Value£3£3£5,400£9,639£12,827£27,872
Net Return£-1,769£-1,651£3,981£8,461£11,956£20,978
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)-2%-2%5%10%14%25%