Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£28,186£28,232£28,274£28,318£28,361£141,371
Profit Before Tax£-28,186£-28,232£-28,274£-28,318£-28,361£-141,371
Profit After Tax £-28,186£-28,232£-28,274£-28,318£-28,361£-141,371
Change In Property Value£13,200£13,464£27,467£35,707£41,241£131,078
Net Return£-14,986£-14,768£-808£7,388£12,880£-10,293
Return From Rental Income (%)-7%-7%-7%-7%-7%-33%
Total Net Return (%)-4%-3%0%2%3%-2%