Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£44,632£44,682£44,723£44,765£44,807£223,609
Profit Before Tax£-44,632£-44,682£-44,723£-44,765£-44,807£-223,609
Profit After Tax £-44,632£-44,682£-44,723£-44,765£-44,807£-223,609
Change In Property Value£39,750£68,238£85,979£91,138£80,505£365,610
Net Return£-4,882£23,556£41,256£46,373£35,698£142,001
Return From Rental Income (%)-4%-4%-4%-4%-5%-22%
Total Net Return (%)0%2%4%5%4%14%