Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£37,509£37,555£37,598£37,642£37,685£187,989
Profit Before Tax£-37,509£-37,555£-37,598£-37,642£-37,685£-187,989
Profit After Tax £-37,509£-37,555£-37,598£-37,642£-37,685£-187,989
Change In Property Value£17,900£18,258£37,246£48,420£55,925£177,750
Net Return£-19,609£-19,297£-352£10,778£18,241£-10,239
Return From Rental Income (%)-6%-6%-6%-6%-6%-31%
Total Net Return (%)-3%-3%0%2%3%-2%