Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£23,879£23,929£23,970£24,012£24,054£119,844
Profit Before Tax£-23,879£-23,929£-23,970£-24,012£-24,054£-119,844
Profit After Tax £-23,879£-23,929£-23,970£-24,012£-24,054£-119,844
Change In Property Value£20,400£35,020£44,125£46,773£41,316£187,634
Net Return£-3,479£11,091£20,155£22,761£17,261£67,789
Return From Rental Income (%)-5%-5%-5%-5%-5%-27%
Total Net Return (%)-1%3%5%5%4%15%