Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£20,822£20,872£20,913£20,955£20,998£104,561
Profit Before Tax£-20,822£-20,872£-20,913£-20,955£-20,998£-104,561
Profit After Tax £-20,822£-20,872£-20,913£-20,955£-20,998£-104,561
Change In Property Value£17,550£30,128£37,961£40,238£35,544£161,420
Net Return£-3,272£9,255£17,047£19,283£14,546£56,859
Return From Rental Income (%)-6%-6%-6%-6%-6%-28%
Total Net Return (%)-1%2%5%5%4%15%