Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£24,218£24,264£24,307£24,351£24,393£121,533
Profit Before Tax£-24,218£-24,264£-24,307£-24,351£-24,393£-121,533
Profit After Tax £-24,218£-24,264£-24,307£-24,351£-24,393£-121,533
Change In Property Value£11,200£11,424£23,305£30,296£34,992£111,218
Net Return£-13,018£-12,840£-1,002£5,946£10,599£-10,315
Return From Rental Income (%)-7%-7%-7%-7%-7%-35%
Total Net Return (%)-4%-4%0%2%3%-3%