Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£25,607£25,653£25,696£25,739£25,782£128,476
Profit Before Tax£-25,607£-25,653£-25,696£-25,739£-25,782£-128,476
Profit After Tax £-25,607£-25,653£-25,696£-25,739£-25,782£-128,476
Change In Property Value£11,900£12,138£24,762£32,190£37,179£118,169
Net Return£-13,707£-13,515£-934£6,451£11,397£-10,307
Return From Rental Income (%)-7%-7%-7%-7%-7%-34%
Total Net Return (%)-4%-4%0%2%3%-3%