Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£47,045£47,095£47,136£47,178£47,220£235,674
Profit Before Tax£-47,045£-47,095£-47,136£-47,178£-47,220£-235,674
Profit After Tax £-47,045£-47,095£-47,136£-47,178£-47,220£-235,674
Change In Property Value£42,000£72,100£90,846£96,297£85,062£386,305
Net Return£-5,045£25,005£43,710£49,119£37,842£150,631
Return From Rental Income (%)-4%-4%-4%-4%-4%-22%
Total Net Return (%)0%2%4%5%4%14%