Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£29,773£29,819£29,861£29,905£29,948£149,306
Profit Before Tax£-29,773£-29,819£-29,861£-29,905£-29,948£-149,306
Profit After Tax £-29,773£-29,819£-29,861£-29,905£-29,948£-149,306
Change In Property Value£14,000£14,280£29,131£37,871£43,740£139,022
Net Return£-15,773£-15,539£-730£7,965£13,793£-10,284
Return From Rental Income (%)-7%-7%-7%-7%-7%-33%
Total Net Return (%)-3%-3%0%2%3%-2%