Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£21,241£21,291£21,332£21,373£21,416£106,653
Profit Before Tax£-21,241£-21,291£-21,332£-21,373£-21,416£-106,653
Profit After Tax £-21,241£-21,291£-21,332£-21,373£-21,416£-106,653
Change In Property Value£17,940£30,797£38,804£41,132£36,334£165,007
Net Return£-3,301£9,506£17,473£19,759£14,918£58,355
Return From Rental Income (%)-6%-6%-6%-6%-6%-28%
Total Net Return (%)-1%2%5%5%4%15%