Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£17,380£17,430£17,471£17,512£17,555£87,348
Profit Before Tax£-17,380£-17,430£-17,471£-17,512£-17,555£-87,348
Profit After Tax £-17,380£-17,430£-17,471£-17,512£-17,555£-87,348
Change In Property Value£14,340£24,617£31,017£32,878£29,043£131,896
Net Return£-3,040£7,187£13,547£15,366£11,488£44,548
Return From Rental Income (%)-6%-6%-6%-6%-6%-30%
Total Net Return (%)-1%2%5%5%4%15%