Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£20,687£20,733£20,776£20,820£20,862£103,878
Profit Before Tax£-20,687£-20,733£-20,776£-20,820£-20,862£-103,878
Profit After Tax £-20,687£-20,733£-20,776£-20,820£-20,862£-103,878
Change In Property Value£9,420£9,608£19,601£25,481£29,431£93,542
Net Return£-11,267£-11,125£-1,175£4,662£8,569£-10,336
Return From Rental Income (%)-7%-7%-7%-7%-7%-36%
Total Net Return (%)-4%-4%0%2%3%-4%