Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,508£8,636£8,852£9,073£9,345£44,413
Total Expenses£15,348£15,407£15,472£15,538£15,608£77,373
Profit Before Tax£-6,840£-6,772£-6,620£-6,465£-6,263£-32,960
Profit After Tax £-6,840£-6,772£-6,620£-6,465£-6,263£-32,960
Change In Property Value£3£3£6,300£11,246£14,965£32,517
Net Return£-6,837£-6,768£-320£4,781£8,702£-443
Return From Rental Income (%)-7%-7%-7%-7%-6%-33%
Total Net Return (%)-7%-7%0%5%9%0%