Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£37,714£37,764£37,805£37,847£37,890£189,021
Profit Before Tax£-37,714£-37,764£-37,805£-37,847£-37,890£-189,021
Profit After Tax £-37,714£-37,764£-37,805£-37,847£-37,890£-189,021
Change In Property Value£33,300£57,165£72,028£76,350£67,442£306,285
Net Return£-4,414£19,401£34,223£38,502£29,552£117,264
Return From Rental Income (%)-5%-5%-5%-5%-5%-24%
Total Net Return (%)-1%2%4%5%4%15%