Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£16,085£16,131£16,174£16,217£16,260£80,866
Profit Before Tax£-16,085£-16,131£-16,174£-16,217£-16,260£-80,866
Profit After Tax £-16,085£-16,131£-16,174£-16,217£-16,260£-80,866
Change In Property Value£7,100£7,242£14,774£19,206£22,183£70,504
Net Return£-8,985£-8,889£-1,400£2,988£5,923£-10,362
Return From Rental Income (%)-8%-8%-8%-8%-8%-41%
Total Net Return (%)-5%-4%-1%2%3%-5%