Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£25,309£25,355£25,398£25,442£25,485£126,989
Profit Before Tax£-25,309£-25,355£-25,398£-25,442£-25,485£-126,989
Profit After Tax £-25,309£-25,355£-25,398£-25,442£-25,485£-126,989
Change In Property Value£11,750£11,985£24,449£31,784£36,711£116,679
Net Return£-13,559£-13,370£-949£6,342£11,226£-10,309
Return From Rental Income (%)-7%-7%-7%-7%-7%-34%
Total Net Return (%)-4%-4%0%2%3%-3%