Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£19,457£19,503£19,546£19,590£19,632£97,728
Profit Before Tax£-19,457£-19,503£-19,546£-19,590£-19,632£-97,728
Profit After Tax £-19,457£-19,503£-19,546£-19,590£-19,632£-97,728
Change In Property Value£8,800£8,976£18,311£23,804£27,494£87,385
Net Return£-10,657£-10,527£-1,235£4,215£7,862£-10,343
Return From Rental Income (%)-7%-7%-7%-7%-8%-37%
Total Net Return (%)-4%-4%0%2%3%-4%