Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£15,301£15,313£15,323£15,334£15,344£76,615
Profit Before Tax£-15,301£-15,313£-15,323£-15,334£-15,344£-76,615
Profit After Tax £-15,301£-15,313£-15,323£-15,334£-15,344£-76,615
Change In Property Value£13,800£23,690£29,849£31,640£27,949£126,929
Net Return£-1,501£8,377£14,526£16,307£12,605£50,314
Return From Rental Income (%)-6%-6%-6%-6%-6%-28%
Total Net Return (%)-1%3%5%6%5%18%