Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£15,673£15,723£15,764£15,806£15,848£78,813
Profit Before Tax£-15,673£-15,723£-15,764£-15,806£-15,848£-78,813
Profit After Tax £-15,673£-15,723£-15,764£-15,806£-15,848£-78,813
Change In Property Value£12,749£21,885£27,575£29,230£25,819£117,257
Net Return£-2,924£6,162£11,811£13,424£9,971£38,444
Return From Rental Income (%)-6%-6%-6%-6%-6%-32%
Total Net Return (%)-1%2%5%5%4%15%