Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£27,740£27,790£27,831£27,873£27,915£139,149
Profit Before Tax£-27,740£-27,790£-27,831£-27,873£-27,915£-139,149
Profit After Tax £-27,740£-27,790£-27,831£-27,873£-27,915£-139,149
Change In Property Value£24,000£41,200£51,912£55,027£48,607£220,746
Net Return£-3,740£13,410£24,081£27,154£20,691£81,596
Return From Rental Income (%)-5%-5%-5%-5%-5%-26%
Total Net Return (%)-1%3%4%5%4%15%