Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£24,416£24,462£24,505£24,549£24,592£122,525
Profit Before Tax£-24,416£-24,462£-24,505£-24,549£-24,592£-122,525
Profit After Tax £-24,416£-24,462£-24,505£-24,549£-24,592£-122,525
Change In Property Value£11,300£11,526£23,513£30,567£35,305£112,211
Net Return£-13,116£-12,936£-992£6,018£10,713£-10,314
Return From Rental Income (%)-7%-7%-7%-7%-7%-34%
Total Net Return (%)-4%-4%0%2%3%-3%