Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£24,178£24,224£24,267£24,311£24,354£121,335
Profit Before Tax£-24,178£-24,224£-24,267£-24,311£-24,354£-121,335
Profit After Tax £-24,178£-24,224£-24,267£-24,311£-24,354£-121,335
Change In Property Value£11,180£11,404£23,263£30,242£34,930£111,019
Net Return£-12,998£-12,821£-1,004£5,931£10,576£-10,316
Return From Rental Income (%)-7%-7%-7%-7%-7%-35%
Total Net Return (%)-4%-4%0%2%3%-3%