Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,856£8,989£9,214£9,444£9,727£46,230
Total Expenses£14,590£14,649£14,714£14,781£14,852£73,587
Profit Before Tax£-5,734£-5,660£-5,501£-5,337£-5,125£-27,357
Profit After Tax £-5,734£-5,660£-5,501£-5,337£-5,125£-27,357
Change In Property Value£3£3£5,900£10,532£14,015£30,452
Net Return£-5,731£-5,657£399£5,194£8,890£3,095
Return From Rental Income (%)-6%-6%-6%-6%-6%-30%
Total Net Return (%)-6%-6%0%6%10%3%