Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£30,963£31,009£31,052£31,096£31,138£155,257
Profit Before Tax£-30,963£-31,009£-31,052£-31,096£-31,138£-155,257
Profit After Tax £-30,963£-31,009£-31,052£-31,096£-31,138£-155,257
Change In Property Value£14,600£14,892£30,380£39,494£45,615£144,980
Net Return£-16,363£-16,117£-672£8,398£14,477£-10,277
Return From Rental Income (%)-6%-6%-6%-6%-6%-32%
Total Net Return (%)-3%-3%0%2%3%-2%