Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£48,763£48,775£48,785£48,796£48,806£243,925
Profit Before Tax£-48,763£-48,775£-48,785£-48,796£-48,806£-243,925
Profit After Tax £-48,763£-48,775£-48,785£-48,796£-48,806£-243,925
Change In Property Value£45,000£77,250£97,335£103,175£91,138£413,898
Net Return£-3,763£28,475£48,550£54,379£42,332£169,973
Return From Rental Income (%)-4%-4%-4%-4%-4%-21%
Total Net Return (%)0%2%4%5%4%15%