Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£17,685£17,735£17,776£17,818£17,861£88,876
Profit Before Tax£-17,685£-17,735£-17,776£-17,818£-17,861£-88,876
Profit After Tax £-17,685£-17,735£-17,776£-17,818£-17,861£-88,876
Change In Property Value£14,625£25,106£31,634£33,532£29,620£134,517
Net Return£-3,060£7,371£13,858£15,714£11,759£45,641
Return From Rental Income (%)-6%-6%-6%-6%-6%-30%
Total Net Return (%)-1%2%5%5%4%15%