Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£17,846£17,896£17,937£17,979£18,022£89,680
Profit Before Tax£-17,846£-17,896£-17,937£-17,979£-18,022£-89,680
Profit After Tax £-17,846£-17,896£-17,937£-17,979£-18,022£-89,680
Change In Property Value£14,775£25,364£31,958£33,876£29,924£135,897
Net Return£-3,071£7,468£14,021£15,897£11,902£46,216
Return From Rental Income (%)-6%-6%-6%-6%-6%-30%
Total Net Return (%)-1%2%5%5%4%15%