Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,500£19,792£20,287£20,794£21,418£101,793
Total Expenses£23,788£23,863£23,955£24,050£24,155£119,810
Profit Before Tax£-4,288£-4,070£-3,668£-3,255£-2,736£-18,017
Profit After Tax £-4,288£-4,070£-3,668£-3,255£-2,736£-18,017
Change In Property Value£5£5£10,000£17,850£23,754£51,614
Net Return£-4,283£-4,065£6,332£14,595£21,017£33,597
Return From Rental Income (%)-3%-2%-2%-2%-2%-11%
Total Net Return (%)-3%-2%4%9%13%21%