Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£14,098£14,148£14,189£14,231£14,273£70,938
Profit Before Tax£-14,098£-14,148£-14,189£-14,231£-14,273£-70,938
Profit After Tax £-14,098£-14,148£-14,189£-14,231£-14,273£-70,938
Change In Property Value£11,280£19,364£24,399£25,863£22,845£103,750
Net Return£-2,818£5,216£10,210£11,632£8,572£32,812
Return From Rental Income (%)-7%-7%-7%-7%-7%-33%
Total Net Return (%)-1%2%5%5%4%15%