Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,696£12,886£13,209£13,539£13,945£66,275
Total Expenses£21,917£21,982£22,057£22,134£22,217£110,307
Profit Before Tax£-9,221£-9,095£-8,848£-8,595£-8,272£-44,032
Profit After Tax £-9,221£-9,095£-8,848£-8,595£-8,272£-44,032
Change In Property Value£5£5£9,400£16,779£22,329£48,517
Net Return£-9,216£-9,091£552£8,184£14,056£4,485
Return From Rental Income (%)-6%-6%-6%-6%-5%-29%
Total Net Return (%)-6%-6%0%5%9%3%