Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£51,594£51,640£51,683£51,727£51,769£258,412
Profit Before Tax£-51,594£-51,640£-51,683£-51,727£-51,769£-258,412
Profit After Tax £-51,594£-51,640£-51,683£-51,727£-51,769£-258,412
Change In Property Value£25,000£25,500£52,020£67,626£78,108£248,254
Net Return£-26,594£-26,140£337£15,899£26,339£-10,158
Return From Rental Income (%)-6%-6%-6%-6%-6%-28%
Total Net Return (%)-3%-3%0%2%3%-1%