Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£14,194£14,244£14,285£14,327£14,370£71,421
Profit Before Tax£-14,194£-14,244£-14,285£-14,327£-14,370£-71,421
Profit After Tax £-14,194£-14,244£-14,285£-14,327£-14,370£-71,421
Change In Property Value£11,370£19,519£24,593£26,069£23,028£104,578
Net Return£-2,824£5,274£10,308£11,742£8,658£33,157
Return From Rental Income (%)-7%-7%-7%-7%-7%-33%
Total Net Return (%)-1%2%5%5%4%15%