Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£13,905£13,955£13,996£14,038£14,080£69,973
Profit Before Tax£-13,905£-13,955£-13,996£-14,038£-14,080£-69,973
Profit After Tax £-13,905£-13,955£-13,996£-14,038£-14,080£-69,973
Change In Property Value£11,100£19,055£24,009£25,450£22,481£102,095
Net Return£-2,805£5,100£10,014£11,412£8,400£32,122
Return From Rental Income (%)-7%-7%-7%-7%-7%-33%
Total Net Return (%)-1%2%5%5%4%15%