Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,808£39,390£40,375£41,384£42,626£202,583
Total Expenses£45,357£45,462£45,603£45,748£45,915£228,085
Profit Before Tax£-6,549£-6,072£-5,228£-4,364£-3,289£-25,502
Profit After Tax £-6,549£-6,072£-5,228£-4,364£-3,289£-25,502
Change In Property Value£10£10£19,900£35,522£47,270£102,712
Net Return£-6,539£-6,062£14,672£31,159£43,981£77,211
Return From Rental Income (%)-2%-2%-2%-1%-1%-7%
Total Net Return (%)-2%-2%4%9%13%23%