Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,624£15,858£16,255£16,661£17,161£81,559
Total Expenses£28,359£28,429£28,511£28,596£28,688£142,584
Profit Before Tax£-12,735£-12,570£-12,256£-11,935£-11,527£-61,024
Profit After Tax £-12,735£-12,570£-12,256£-11,935£-11,527£-61,024
Change In Property Value£6£6£12,500£22,313£29,692£64,518
Net Return£-12,729£-12,564£244£10,378£18,165£3,494
Return From Rental Income (%)-6%-6%-6%-6%-6%-29%
Total Net Return (%)-6%-6%0%5%9%2%