Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£22,631£22,677£22,720£22,764£22,806£113,598
Profit Before Tax£-22,631£-22,677£-22,720£-22,764£-22,806£-113,598
Profit After Tax £-22,631£-22,677£-22,720£-22,764£-22,806£-113,598
Change In Property Value£10,400£10,608£21,640£28,132£32,493£103,274
Net Return£-12,231£-12,069£-1,080£5,369£9,686£-10,325
Return From Rental Income (%)-7%-7%-7%-7%-7%-35%
Total Net Return (%)-4%-4%0%2%3%-3%