Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£35,612£35,624£35,635£35,646£35,656£178,173
Profit Before Tax£-35,612£-35,624£-35,635£-35,646£-35,656£-178,173
Profit After Tax £-35,612£-35,624£-35,635£-35,646£-35,656£-178,173
Change In Property Value£17,700£18,054£36,830£47,879£55,300£175,764
Net Return£-17,912£-17,570£1,196£12,234£19,644£-2,409
Return From Rental Income (%)-6%-6%-6%-6%-6%-30%
Total Net Return (%)-3%-3%0%2%3%0%