Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£21,044£21,090£21,133£21,177£21,219£105,663
Profit Before Tax£-21,044£-21,090£-21,133£-21,177£-21,219£-105,663
Profit After Tax £-21,044£-21,090£-21,133£-21,177£-21,219£-105,663
Change In Property Value£9,600£9,792£19,976£25,968£29,993£95,330
Net Return£-11,444£-11,298£-1,157£4,792£8,774£-10,334
Return From Rental Income (%)-7%-7%-7%-7%-7%-36%
Total Net Return (%)-4%-4%0%2%3%-4%