Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£14,868£14,918£14,959£15,001£15,044£74,791
Profit Before Tax£-14,868£-14,918£-14,959£-15,001£-15,044£-74,791
Profit After Tax £-14,868£-14,918£-14,959£-15,001£-15,044£-74,791
Change In Property Value£11,999£20,597£25,953£27,510£24,300£110,359
Net Return£-2,870£5,679£10,993£12,509£9,257£35,568
Return From Rental Income (%)-6%-6%-6%-6%-7%-32%
Total Net Return (%)-1%2%5%5%4%15%