Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£21,203£21,249£21,292£21,336£21,378£106,457
Profit Before Tax£-21,203£-21,249£-21,292£-21,336£-21,378£-106,457
Profit After Tax £-21,203£-21,249£-21,292£-21,336£-21,378£-106,457
Change In Property Value£9,680£9,874£20,142£26,185£30,243£96,124
Net Return£-11,523£-11,375£-1,150£4,849£8,865£-10,333
Return From Rental Income (%)-7%-7%-7%-7%-7%-36%
Total Net Return (%)-4%-4%0%2%3%-4%