Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£15,031£15,081£15,122£15,164£15,206£75,604
Profit Before Tax£-15,031£-15,081£-15,122£-15,164£-15,206£-75,604
Profit After Tax £-15,031£-15,081£-15,122£-15,164£-15,206£-75,604
Change In Property Value£12,150£20,858£26,280£27,857£24,607£111,752
Net Return£-2,881£5,777£11,159£12,694£9,401£36,149
Return From Rental Income (%)-6%-6%-6%-6%-6%-32%
Total Net Return (%)-1%2%5%5%4%15%