Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£12,248£12,298£12,339£12,381£12,423£61,688
Profit Before Tax£-12,248£-12,298£-12,339£-12,381£-12,423£-61,688
Profit After Tax £-12,248£-12,298£-12,339£-12,381£-12,423£-61,688
Change In Property Value£9,555£16,403£20,667£21,908£19,352£87,884
Net Return£-2,693£4,105£8,329£9,527£6,928£26,196
Return From Rental Income (%)-7%-7%-7%-7%-7%-36%
Total Net Return (%)-2%2%5%6%4%15%