Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£20,919£20,965£21,008£21,052£21,095£105,038
Profit Before Tax£-20,919£-20,965£-21,008£-21,052£-21,095£-105,038
Profit After Tax £-20,919£-20,965£-21,008£-21,052£-21,095£-105,038
Change In Property Value£9,537£9,728£19,845£25,798£29,797£94,704
Net Return£-11,382£-11,237£-1,163£4,746£8,702£-10,334
Return From Rental Income (%)-7%-7%-7%-7%-7%-36%
Total Net Return (%)-4%-4%0%2%3%-4%