Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£19,375£19,425£19,466£19,507£19,550£97,322
Profit Before Tax£-19,375£-19,425£-19,466£-19,507£-19,550£-97,322
Profit After Tax £-19,375£-19,425£-19,466£-19,507£-19,550£-97,322
Change In Property Value£16,200£27,810£35,041£37,143£32,810£149,003
Net Return£-3,175£8,386£15,575£17,636£13,260£51,682
Return From Rental Income (%)-6%-6%-6%-6%-6%-29%
Total Net Return (%)-1%2%5%5%4%15%