Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£25,012£25,058£25,100£25,144£25,187£125,501
Profit Before Tax£-25,012£-25,058£-25,100£-25,144£-25,187£-125,501
Profit After Tax £-25,012£-25,058£-25,100£-25,144£-25,187£-125,501
Change In Property Value£11,600£11,832£24,137£31,378£36,242£115,190
Net Return£-13,412£-13,226£-963£6,234£11,055£-10,311
Return From Rental Income (%)-7%-7%-7%-7%-7%-34%
Total Net Return (%)-4%-4%0%2%3%-3%