Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£28,384£28,430£28,473£28,517£28,559£142,363
Profit Before Tax£-28,384£-28,430£-28,473£-28,517£-28,559£-142,363
Profit After Tax £-28,384£-28,430£-28,473£-28,517£-28,559£-142,363
Change In Property Value£13,300£13,566£27,675£35,977£41,553£132,071
Net Return£-15,084£-14,864£-798£7,460£12,994£-10,292
Return From Rental Income (%)-7%-7%-7%-7%-7%-33%
Total Net Return (%)-3%-3%0%2%3%-2%