Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£24,099£24,145£24,188£24,232£24,274£120,938
Profit Before Tax£-24,099£-24,145£-24,188£-24,232£-24,274£-120,938
Profit After Tax £-24,099£-24,145£-24,188£-24,232£-24,274£-120,938
Change In Property Value£11,140£11,363£23,180£30,134£34,805£110,622
Net Return£-12,959£-12,782£-1,008£5,902£10,530£-10,316
Return From Rental Income (%)-7%-7%-7%-7%-7%-35%
Total Net Return (%)-4%-4%0%2%3%-3%