Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,468£21,790£22,335£22,893£23,580£112,066
Total Expenses£26,563£26,641£26,739£26,839£26,950£133,732
Profit Before Tax£-5,095£-4,851£-4,404£-3,945£-3,370£-21,666
Profit After Tax £-5,095£-4,851£-4,404£-3,945£-3,370£-21,666
Change In Property Value£6£6£11,300£20,171£26,842£58,324
Net Return£-5,090£-4,846£6,896£16,226£23,472£36,658
Return From Rental Income (%)-3%-3%-2%-2%-2%-12%
Total Net Return (%)-3%-3%4%9%13%20%