Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£19,058£19,104£19,147£19,191£19,234£95,735
Profit Before Tax£-19,058£-19,104£-19,147£-19,191£-19,234£-95,735
Profit After Tax £-19,058£-19,104£-19,147£-19,191£-19,234£-95,735
Change In Property Value£8,599£8,771£17,893£23,261£26,866£85,389
Net Return£-10,459£-10,333£-1,254£4,070£7,632£-10,345
Return From Rental Income (%)-8%-8%-8%-8%-8%-38%
Total Net Return (%)-4%-4%0%2%3%-4%