Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£19,814£19,860£19,903£19,947£19,990£99,514
Profit Before Tax£-19,814£-19,860£-19,903£-19,947£-19,990£-99,514
Profit After Tax £-19,814£-19,860£-19,903£-19,947£-19,990£-99,514
Change In Property Value£8,980£9,160£18,686£24,291£28,056£89,173
Net Return£-10,834£-10,700£-1,217£4,344£8,067£-10,341
Return From Rental Income (%)-7%-7%-7%-7%-7%-37%
Total Net Return (%)-4%-4%0%2%3%-4%