Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£39,914£39,927£39,937£39,948£39,958£199,684
Profit Before Tax£-39,914£-39,927£-39,937£-39,948£-39,958£-199,684
Profit After Tax £-39,914£-39,927£-39,937£-39,948£-39,958£-199,684
Change In Property Value£36,750£63,088£79,490£84,260£74,429£338,017
Net Return£-3,164£23,161£39,553£44,312£34,471£138,333
Return From Rental Income (%)-4%-4%-4%-4%-4%-22%
Total Net Return (%)0%3%4%5%4%15%