Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£17,444£17,494£17,535£17,577£17,619£87,669
Profit Before Tax£-17,444£-17,494£-17,535£-17,577£-17,619£-87,669
Profit After Tax £-17,444£-17,494£-17,535£-17,577£-17,619£-87,669
Change In Property Value£14,400£24,720£31,147£33,016£29,164£132,447
Net Return£-3,044£7,226£13,612£15,439£11,545£44,778
Return From Rental Income (%)-6%-6%-6%-6%-6%-30%
Total Net Return (%)-1%2%5%5%4%15%