Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,364£11,534£11,823£12,118£12,482£59,322
Total Expenses£17,221£17,284£17,356£17,429£17,508£86,799
Profit Before Tax£-5,857£-5,750£-5,533£-5,311£-5,026£-27,477
Profit After Tax £-5,857£-5,750£-5,533£-5,311£-5,026£-27,477
Change In Property Value£4£4£7,100£12,674£16,865£36,646
Net Return£-5,853£-5,746£1,567£7,363£11,839£9,169
Return From Rental Income (%)-5%-5%-5%-5%-4%-24%
Total Net Return (%)-5%-5%1%7%11%8%