Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£18,731£18,781£18,822£18,864£18,906£94,104
Profit Before Tax£-18,731£-18,781£-18,822£-18,864£-18,906£-94,104
Profit After Tax £-18,731£-18,781£-18,822£-18,864£-18,906£-94,104
Change In Property Value£15,600£26,780£33,743£35,767£31,595£143,485
Net Return£-3,131£7,999£14,921£16,904£12,688£49,380
Return From Rental Income (%)-6%-6%-6%-6%-6%-29%
Total Net Return (%)-1%2%5%5%4%15%