Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£10,205£10,255£10,296£10,337£10,380£51,472
Profit Before Tax£-10,205£-10,255£-10,296£-10,337£-10,380£-51,472
Profit After Tax £-10,205£-10,255£-10,296£-10,337£-10,380£-51,472
Change In Property Value£7,650£13,133£16,547£17,540£15,493£70,363
Net Return£-2,555£2,878£6,251£7,202£5,113£18,890
Return From Rental Income (%)-8%-8%-8%-8%-8%-40%
Total Net Return (%)-2%2%5%6%4%15%