Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£25,918£25,931£25,941£25,951£25,962£129,704
Profit Before Tax£-25,918£-25,931£-25,941£-25,951£-25,962£-129,704
Profit After Tax £-25,918£-25,931£-25,941£-25,951£-25,962£-129,704
Change In Property Value£23,700£40,685£51,263£54,339£47,999£217,986
Net Return£-2,218£14,754£25,322£28,387£22,037£88,283
Return From Rental Income (%)-5%-5%-5%-5%-5%-25%
Total Net Return (%)0%3%5%5%4%17%