Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,500£25,883£26,530£27,193£28,009£133,113
Total Expenses£34,306£34,391£34,498£34,608£34,733£172,536
Profit Before Tax£-8,806£-8,508£-7,969£-7,416£-6,724£-39,422
Profit After Tax £-8,806£-8,508£-7,969£-7,416£-6,724£-39,422
Change In Property Value£8£8£15,000£26,776£35,631£77,421
Net Return£-8,799£-8,500£7,032£19,360£28,907£37,999
Return From Rental Income (%)-4%-3%-3%-3%-3%-16%
Total Net Return (%)-4%-3%3%8%12%15%