Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£19,921£19,971£20,012£20,054£20,097£100,057
Profit Before Tax£-19,921£-19,971£-20,012£-20,054£-20,097£-100,057
Profit After Tax £-19,921£-19,971£-20,012£-20,054£-20,097£-100,057
Change In Property Value£16,710£28,686£36,144£38,312£33,843£153,694
Net Return£-3,211£8,714£16,131£18,258£13,746£53,637
Return From Rental Income (%)-6%-6%-6%-6%-6%-29%
Total Net Return (%)-1%2%5%5%4%15%