Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£17,573£17,623£17,664£17,706£17,748£88,313
Profit Before Tax£-17,573£-17,623£-17,664£-17,706£-17,748£-88,313
Profit After Tax £-17,573£-17,623£-17,664£-17,706£-17,748£-88,313
Change In Property Value£14,520£24,926£31,407£33,291£29,407£133,551
Net Return£-3,053£7,303£13,743£15,586£11,659£45,238
Return From Rental Income (%)-6%-6%-6%-6%-6%-30%
Total Net Return (%)-1%2%5%5%4%15%