Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£23,236£23,286£23,327£23,368£23,411£116,627
Profit Before Tax£-23,236£-23,286£-23,327£-23,368£-23,411£-116,627
Profit After Tax £-23,236£-23,286£-23,327£-23,368£-23,411£-116,627
Change In Property Value£19,800£33,990£42,827£45,397£40,101£182,115
Net Return£-3,436£10,705£19,501£22,029£16,690£65,488
Return From Rental Income (%)-5%-5%-5%-5%-5%-27%
Total Net Return (%)-1%3%5%5%4%15%