Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£21,627£21,677£21,718£21,760£21,802£108,583
Profit Before Tax£-21,627£-21,677£-21,718£-21,760£-21,802£-108,583
Profit After Tax £-21,627£-21,677£-21,718£-21,760£-21,802£-108,583
Change In Property Value£18,300£31,415£39,583£41,958£37,063£168,319
Net Return£-3,327£9,738£17,865£20,198£15,261£59,736
Return From Rental Income (%)-6%-6%-6%-6%-6%-28%
Total Net Return (%)-1%2%5%5%4%15%