Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£28,543£28,589£28,632£28,675£28,718£143,156
Profit Before Tax£-28,543£-28,589£-28,632£-28,675£-28,718£-143,156
Profit After Tax £-28,543£-28,589£-28,632£-28,675£-28,718£-143,156
Change In Property Value£13,380£13,648£27,841£36,193£41,803£132,866
Net Return£-15,163£-14,941£-790£7,518£13,085£-10,291
Return From Rental Income (%)-7%-7%-7%-7%-7%-33%
Total Net Return (%)-3%-3%0%2%3%-2%