Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£19,854£19,900£19,943£19,987£20,029£99,712
Profit Before Tax£-19,854£-19,900£-19,943£-19,987£-20,029£-99,712
Profit After Tax £-19,854£-19,900£-19,943£-19,987£-20,029£-99,712
Change In Property Value£9,000£9,180£18,727£24,345£28,119£89,371
Net Return£-10,854£-10,720£-1,216£4,359£8,090£-10,341
Return From Rental Income (%)-7%-7%-7%-7%-7%-37%
Total Net Return (%)-4%-4%0%2%3%-4%