Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,064£11,230£11,511£11,798£12,152£57,756
Total Expenses£13,817£13,879£13,950£14,023£14,101£69,770
Profit Before Tax£-2,753£-2,649£-2,440£-2,224£-1,949£-12,015
Profit After Tax £-2,753£-2,649£-2,440£-2,224£-1,949£-12,015
Change In Property Value£3£3£5,399£9,637£12,825£27,867
Net Return£-2,750£-2,647£2,960£7,413£10,876£15,852
Return From Rental Income (%)-3%-3%-3%-3%-2%-14%
Total Net Return (%)-3%-3%4%9%13%19%