Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£19,695£19,741£19,784£19,828£19,871£98,919
Profit Before Tax£-19,695£-19,741£-19,784£-19,828£-19,871£-98,919
Profit After Tax £-19,695£-19,741£-19,784£-19,828£-19,871£-98,919
Change In Property Value£8,920£9,098£18,561£24,129£27,869£88,577
Net Return£-10,775£-10,643£-1,223£4,301£7,998£-10,341
Return From Rental Income (%)-7%-7%-7%-7%-7%-37%
Total Net Return (%)-4%-4%0%2%3%-4%