Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£23,425£23,471£23,513£23,557£23,600£117,566
Profit Before Tax£-23,425£-23,471£-23,513£-23,557£-23,600£-117,566
Profit After Tax £-23,425£-23,471£-23,513£-23,557£-23,600£-117,566
Change In Property Value£10,800£11,016£22,473£29,214£33,743£107,246
Net Return£-12,625£-12,455£-1,041£5,657£10,143£-10,320
Return From Rental Income (%)-7%-7%-7%-7%-7%-35%
Total Net Return (%)-4%-4%0%2%3%-3%