Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,748£39,329£40,312£41,320£42,560£202,270
Total Expenses£55,469£55,573£55,714£55,859£56,025£278,639
Profit Before Tax£-16,721£-16,243£-15,402£-14,538£-13,465£-76,369
Profit After Tax £-16,721£-16,243£-15,402£-14,538£-13,465£-76,369
Change In Property Value£13£13£25,001£44,626£59,384£129,036
Net Return£-16,708£-16,231£9,599£30,088£45,919£52,667
Return From Rental Income (%)-4%-4%-3%-3%-3%-17%
Total Net Return (%)-4%-4%2%7%10%12%