Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£13,692£13,704£13,715£13,725£13,736£68,571
Profit Before Tax£-13,692£-13,704£-13,715£-13,725£-13,736£-68,571
Profit After Tax £-13,692£-13,704£-13,715£-13,725£-13,736£-68,571
Change In Property Value£12,300£21,115£26,605£28,201£24,911£113,132
Net Return£-1,392£7,411£12,890£14,476£11,175£44,561
Return From Rental Income (%)-6%-6%-6%-6%-6%-29%
Total Net Return (%)-1%3%5%6%5%19%