Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,368£22,704£23,271£23,853£24,568£116,764
Total Expenses£31,970£32,049£32,149£32,251£32,365£160,784
Profit Before Tax£-9,602£-9,346£-8,878£-8,398£-7,797£-44,020
Profit After Tax £-9,602£-9,346£-8,878£-8,398£-7,797£-44,020
Change In Property Value£7£7£13,980£24,955£33,208£72,157
Net Return£-9,595£-9,339£5,102£16,557£25,411£28,137
Return From Rental Income (%)-4%-4%-4%-4%-3%-19%
Total Net Return (%)-4%-4%2%7%11%12%