Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£17,927£17,977£18,018£18,059£18,102£90,082
Profit Before Tax£-17,927£-17,977£-18,018£-18,059£-18,102£-90,082
Profit After Tax £-17,927£-17,977£-18,018£-18,059£-18,102£-90,082
Change In Property Value£14,850£25,493£32,121£34,048£30,076£136,586
Net Return£-3,077£7,516£14,103£15,988£11,973£46,504
Return From Rental Income (%)-6%-6%-6%-6%-6%-30%
Total Net Return (%)-1%2%5%5%4%15%