Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£21,242£21,288£21,331£21,375£21,418£106,655
Profit Before Tax£-21,242£-21,288£-21,331£-21,375£-21,418£-106,655
Profit After Tax £-21,242£-21,288£-21,331£-21,375£-21,418£-106,655
Change In Property Value£9,700£9,894£20,184£26,239£30,306£96,323
Net Return£-11,542£-11,394£-1,148£4,864£8,888£-10,333
Return From Rental Income (%)-7%-7%-7%-7%-7%-36%
Total Net Return (%)-4%-4%0%2%3%-3%