Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£19,705£19,751£19,794£19,838£19,880£98,968
Profit Before Tax£-19,705£-19,751£-19,794£-19,838£-19,880£-98,968
Profit After Tax £-19,705£-19,751£-19,794£-19,838£-19,880£-98,968
Change In Property Value£8,925£9,104£18,571£24,142£27,885£88,627
Net Return£-10,780£-10,647£-1,223£4,305£8,004£-10,341
Return From Rental Income (%)-7%-7%-7%-7%-7%-37%
Total Net Return (%)-4%-4%0%2%3%-4%