Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£30,566£30,612£30,655£30,699£30,741£153,273
Profit Before Tax£-30,566£-30,612£-30,655£-30,699£-30,741£-153,273
Profit After Tax £-30,566£-30,612£-30,655£-30,699£-30,741£-153,273
Change In Property Value£14,400£14,688£29,964£38,953£44,990£142,994
Net Return£-16,166£-15,924£-691£8,254£14,249£-10,279
Return From Rental Income (%)-6%-6%-6%-6%-7%-32%
Total Net Return (%)-3%-3%0%2%3%-2%