Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,152£16,394£16,804£17,224£17,741£84,316
Total Expenses£22,461£22,531£22,615£22,701£22,795£113,103
Profit Before Tax£-6,309£-6,137£-5,811£-5,477£-5,054£-28,787
Profit After Tax £-6,309£-6,137£-5,811£-5,477£-5,054£-28,787
Change In Property Value£5£5£9,500£16,958£22,566£49,034
Net Return£-6,304£-6,132£3,689£11,481£17,512£20,246
Return From Rental Income (%)-4%-4%-4%-4%-3%-19%
Total Net Return (%)-4%-4%2%7%11%13%