Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,252£21,571£22,110£22,663£23,343£110,938
Total Expenses£37,849£37,927£38,024£38,123£38,233£190,156
Profit Before Tax£-16,597£-16,356£-15,914£-15,460£-14,891£-79,218
Profit After Tax £-16,597£-16,356£-15,914£-15,460£-14,891£-79,218
Change In Property Value£9£9£17,000£30,346£40,381£87,744
Net Return£-16,588£-16,348£1,087£14,886£25,491£8,527
Return From Rental Income (%)-6%-6%-6%-5%-5%-28%
Total Net Return (%)-6%-6%0%5%9%3%