Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£21,223£21,269£21,311£21,355£21,398£106,556
Profit Before Tax£-21,223£-21,269£-21,311£-21,355£-21,398£-106,556
Profit After Tax £-21,223£-21,269£-21,311£-21,355£-21,398£-106,556
Change In Property Value£9,690£9,884£20,163£26,212£30,275£96,223
Net Return£-11,533£-11,385£-1,149£4,856£8,877£-10,333
Return From Rental Income (%)-7%-7%-7%-7%-7%-36%
Total Net Return (%)-4%-4%0%2%3%-4%