Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£22,592£22,642£22,683£22,725£22,767£113,409
Profit Before Tax£-22,592£-22,642£-22,683£-22,725£-22,767£-113,409
Profit After Tax £-22,592£-22,642£-22,683£-22,725£-22,767£-113,409
Change In Property Value£19,200£32,960£41,530£44,021£38,886£176,597
Net Return£-3,392£10,318£18,847£21,297£16,118£63,187
Return From Rental Income (%)-5%-5%-5%-6%-6%-27%
Total Net Return (%)-1%3%5%5%4%15%