Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£23,827£23,839£23,850£23,860£23,871£119,247
Profit Before Tax£-23,827£-23,839£-23,850£-23,860£-23,871£-119,247
Profit After Tax £-23,827£-23,839£-23,850£-23,860£-23,871£-119,247
Change In Property Value£21,750£37,338£47,045£49,868£44,050£200,051
Net Return£-2,077£13,498£23,196£26,008£20,179£80,804
Return From Rental Income (%)-5%-5%-5%-5%-5%-25%
Total Net Return (%)0%3%5%5%4%17%