Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£14,838£14,888£14,929£14,971£15,013£74,638
Profit Before Tax£-14,838£-14,888£-14,929£-14,971£-15,013£-74,638
Profit After Tax £-14,838£-14,888£-14,929£-14,971£-15,013£-74,638
Change In Property Value£11,970£20,549£25,891£27,445£24,243£110,097
Net Return£-2,868£5,661£10,962£12,474£9,229£35,458
Return From Rental Income (%)-6%-6%-6%-6%-7%-32%
Total Net Return (%)-1%2%5%5%4%15%