Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£19,535£19,585£19,626£19,668£19,711£98,126
Profit Before Tax£-19,535£-19,585£-19,626£-19,668£-19,711£-98,126
Profit After Tax £-19,535£-19,585£-19,626£-19,668£-19,711£-98,126
Change In Property Value£16,350£28,068£35,365£37,487£33,113£150,383
Net Return£-3,185£8,482£15,739£17,819£13,403£52,257
Return From Rental Income (%)-6%-6%-6%-6%-6%-29%
Total Net Return (%)-1%2%5%5%4%15%