Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£22,190£22,240£22,281£22,323£22,365£111,398
Profit Before Tax£-22,190£-22,240£-22,281£-22,323£-22,365£-111,398
Profit After Tax £-22,190£-22,240£-22,281£-22,323£-22,365£-111,398
Change In Property Value£18,825£32,316£40,718£43,162£38,126£173,147
Net Return£-3,365£10,076£18,438£20,839£15,761£61,749
Return From Rental Income (%)-6%-6%-6%-6%-6%-28%
Total Net Return (%)-1%2%5%5%4%15%