Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£23,316£23,366£23,407£23,449£23,491£117,029
Profit Before Tax£-23,316£-23,366£-23,407£-23,449£-23,491£-117,029
Profit After Tax £-23,316£-23,366£-23,407£-23,449£-23,491£-117,029
Change In Property Value£19,875£34,119£42,990£45,569£40,253£182,805
Net Return£-3,441£10,753£19,583£22,120£16,761£65,776
Return From Rental Income (%)-5%-5%-5%-5%-5%-27%
Total Net Return (%)-1%3%5%5%4%15%