Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£35,430£35,480£35,521£35,563£35,605£177,598
Profit Before Tax£-35,430£-35,480£-35,521£-35,563£-35,605£-177,598
Profit After Tax £-35,430£-35,480£-35,521£-35,563£-35,605£-177,598
Change In Property Value£31,170£53,509£67,421£71,466£63,128£286,693
Net Return£-4,260£18,029£31,900£35,903£27,523£109,095
Return From Rental Income (%)-5%-5%-5%-5%-5%-24%
Total Net Return (%)-1%2%4%5%4%15%