Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£24,813£24,859£24,902£24,946£24,989£124,509
Profit Before Tax£-24,813£-24,859£-24,902£-24,946£-24,989£-124,509
Profit After Tax £-24,813£-24,859£-24,902£-24,946£-24,989£-124,509
Change In Property Value£11,500£11,730£23,929£31,108£35,930£114,197
Net Return£-13,313£-13,129£-973£6,162£10,941£-10,312
Return From Rental Income (%)-7%-7%-7%-7%-7%-34%
Total Net Return (%)-4%-4%0%2%3%-3%