Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£33,532£33,582£33,623£33,664£33,707£168,107
Profit Before Tax£-33,532£-33,582£-33,623£-33,664£-33,707£-168,107
Profit After Tax £-33,532£-33,582£-33,623£-33,664£-33,707£-168,107
Change In Property Value£29,400£50,470£63,592£67,408£59,543£270,413
Net Return£-4,132£16,889£29,970£33,743£25,837£102,307
Return From Rental Income (%)-5%-5%-5%-5%-5%-25%
Total Net Return (%)-1%2%4%5%4%15%