Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,776£17,028£17,453£17,890£18,426£87,573
Total Expenses£20,738£20,809£20,895£20,982£21,078£104,502
Profit Before Tax£-3,962£-3,781£-3,441£-3,092£-2,652£-16,929
Profit After Tax £-3,962£-3,781£-3,441£-3,092£-2,652£-16,929
Change In Property Value£4£4£8,600£15,351£20,428£44,388
Net Return£-3,958£-3,777£5,159£12,259£17,776£27,459
Return From Rental Income (%)-3%-3%-2%-2%-2%-12%
Total Net Return (%)-3%-3%4%9%13%20%