Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£14,064£14,114£14,155£14,197£14,239£70,769
Profit Before Tax£-14,064£-14,114£-14,155£-14,197£-14,239£-70,769
Profit After Tax £-14,064£-14,114£-14,155£-14,197£-14,239£-70,769
Change In Property Value£11,249£19,310£24,331£25,790£22,781£103,461
Net Return£-2,816£5,196£10,175£11,593£8,542£32,691
Return From Rental Income (%)-7%-7%-7%-7%-7%-33%
Total Net Return (%)-1%2%5%5%4%15%