Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£55,847£55,858£55,869£55,880£55,890£279,344
Profit Before Tax£-55,847£-55,858£-55,869£-55,880£-55,890£-279,344
Profit After Tax £-55,847£-55,858£-55,869£-55,880£-55,890£-279,344
Change In Property Value£27,900£28,458£58,054£75,471£87,169£277,051
Net Return£-27,947£-27,400£2,185£19,591£31,278£-2,292
Return From Rental Income (%)-5%-5%-5%-5%-5%-26%
Total Net Return (%)-3%-3%0%2%3%0%