Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£25,408£25,454£25,497£25,541£25,584£127,485
Profit Before Tax£-25,408£-25,454£-25,497£-25,541£-25,584£-127,485
Profit After Tax £-25,408£-25,454£-25,497£-25,541£-25,584£-127,485
Change In Property Value£11,800£12,036£24,553£31,919£36,867£117,176
Net Return£-13,608£-13,418£-944£6,378£11,283£-10,309
Return From Rental Income (%)-7%-7%-7%-7%-7%-34%
Total Net Return (%)-4%-4%0%2%3%-3%