Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,516£9,659£9,900£10,148£10,452£49,675
Total Expenses£16,441£16,501£16,568£16,637£16,710£82,858
Profit Before Tax£-6,925£-6,843£-6,668£-6,489£-6,258£-33,183
Profit After Tax £-6,925£-6,843£-6,668£-6,489£-6,258£-33,183
Change In Property Value£3£3£6,800£12,138£16,153£35,098
Net Return£-6,922£-6,839£132£5,649£9,894£1,914
Return From Rental Income (%)-6%-6%-6%-6%-6%-31%
Total Net Return (%)-6%-6%0%5%9%2%