Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£20,662£20,712£20,753£20,794£20,837£103,757
Profit Before Tax£-20,662£-20,712£-20,753£-20,794£-20,837£-103,757
Profit After Tax £-20,662£-20,712£-20,753£-20,794£-20,837£-103,757
Change In Property Value£17,400£29,870£37,636£39,894£35,240£160,041
Net Return£-3,262£9,159£16,884£19,100£14,403£56,284
Return From Rental Income (%)-6%-6%-6%-6%-6%-28%
Total Net Return (%)-1%2%5%5%4%15%