Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£25,803£25,849£25,892£25,936£25,978£129,458
Profit Before Tax£-25,803£-25,849£-25,892£-25,936£-25,978£-129,458
Profit After Tax £-25,803£-25,849£-25,892£-25,936£-25,978£-129,458
Change In Property Value£11,999£12,239£24,968£32,458£37,489£119,152
Net Return£-13,804£-13,610£-924£6,522£11,510£-10,306
Return From Rental Income (%)-7%-7%-7%-7%-7%-34%
Total Net Return (%)-4%-4%0%2%3%-3%