Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£25,777£25,827£25,868£25,910£25,953£129,336
Profit Before Tax£-25,777£-25,827£-25,868£-25,910£-25,953£-129,336
Profit After Tax £-25,777£-25,827£-25,868£-25,910£-25,953£-129,336
Change In Property Value£22,170£38,059£47,954£50,831£44,901£203,914
Net Return£-3,607£12,231£22,085£24,921£18,948£74,578
Return From Rental Income (%)-5%-5%-5%-5%-5%-27%
Total Net Return (%)-1%3%5%5%4%15%