Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£17,057£17,103£17,146£17,189£17,232£85,727
Profit Before Tax£-17,057£-17,103£-17,146£-17,189£-17,232£-85,727
Profit After Tax £-17,057£-17,103£-17,146£-17,189£-17,232£-85,727
Change In Property Value£7,590£7,742£15,793£20,531£23,714£75,370
Net Return£-9,467£-9,361£-1,352£3,342£6,481£-10,357
Return From Rental Income (%)-8%-8%-8%-8%-8%-40%
Total Net Return (%)-4%-4%-1%2%3%-5%