Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£13,100£13,150£13,191£13,233£13,276£65,951
Profit Before Tax£-13,100£-13,150£-13,191£-13,233£-13,276£-65,951
Profit After Tax £-13,100£-13,150£-13,191£-13,233£-13,276£-65,951
Change In Property Value£10,350£17,768£22,387£23,730£20,962£95,197
Net Return£-2,750£4,617£9,196£10,497£7,686£29,245
Return From Rental Income (%)-7%-7%-7%-7%-7%-35%
Total Net Return (%)-1%2%5%5%4%15%