Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£28,781£28,827£28,870£28,913£28,956£144,346
Profit Before Tax£-28,781£-28,827£-28,870£-28,913£-28,956£-144,346
Profit After Tax £-28,781£-28,827£-28,870£-28,913£-28,956£-144,346
Change In Property Value£13,500£13,770£28,091£36,518£42,178£134,057
Net Return£-15,281£-15,057£-779£7,605£13,222£-10,289
Return From Rental Income (%)-7%-7%-7%-7%-7%-33%
Total Net Return (%)-3%-3%0%2%3%-2%