Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£14,387£14,437£14,478£14,520£14,563£72,386
Profit Before Tax£-14,387£-14,437£-14,478£-14,520£-14,563£-72,386
Profit After Tax £-14,387£-14,437£-14,478£-14,520£-14,563£-72,386
Change In Property Value£11,550£19,828£24,983£26,482£23,392£106,234
Net Return£-2,837£5,390£10,504£11,961£8,829£33,848
Return From Rental Income (%)-7%-7%-7%-7%-7%-33%
Total Net Return (%)-1%2%5%5%4%15%