Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£33,700£33,746£33,789£33,833£33,876£168,945
Profit Before Tax£-33,700£-33,746£-33,789£-33,833£-33,876£-168,945
Profit After Tax £-33,700£-33,746£-33,789£-33,833£-33,876£-168,945
Change In Property Value£15,980£16,300£33,251£43,227£49,927£158,684
Net Return£-17,720£-17,447£-538£9,393£16,051£-10,261
Return From Rental Income (%)-6%-6%-6%-6%-6%-32%
Total Net Return (%)-3%-3%0%2%3%-2%