Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£26,936£26,986£27,027£27,068£27,111£135,127
Profit Before Tax£-26,936£-26,986£-27,027£-27,068£-27,111£-135,127
Profit After Tax £-26,936£-26,986£-27,027£-27,068£-27,111£-135,127
Change In Property Value£23,250£39,913£50,290£53,307£47,088£213,847
Net Return£-3,686£12,927£23,263£26,239£19,977£78,720
Return From Rental Income (%)-5%-5%-5%-5%-5%-26%
Total Net Return (%)-1%3%5%5%4%15%