Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£20,336£20,347£20,358£20,369£20,379£101,788
Profit Before Tax£-20,336£-20,347£-20,358£-20,369£-20,379£-101,788
Profit After Tax £-20,336£-20,347£-20,358£-20,369£-20,379£-101,788
Change In Property Value£9,999£10,199£20,806£27,048£31,240£99,292
Net Return£-10,337£-10,148£448£6,679£10,861£-2,497
Return From Rental Income (%)-7%-7%-7%-7%-7%-33%
Total Net Return (%)-3%-3%0%2%4%-1%