Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,136£20,438£20,949£21,473£22,117£105,113
Total Expenses£25,041£25,118£25,212£25,308£25,415£126,093
Profit Before Tax£-4,905£-4,680£-4,263£-3,835£-3,298£-20,981
Profit After Tax £-4,905£-4,680£-4,263£-3,835£-3,298£-20,981
Change In Property Value£5£5£10,600£18,921£25,179£54,711
Net Return£-4,900£-4,674£6,338£15,086£21,881£33,730
Return From Rental Income (%)-3%-3%-2%-2%-2%-12%
Total Net Return (%)-3%-3%4%9%13%19%