Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£22,433£22,479£22,522£22,565£22,608£112,606
Profit Before Tax£-22,433£-22,479£-22,522£-22,565£-22,608£-112,606
Profit After Tax £-22,433£-22,479£-22,522£-22,565£-22,608£-112,606
Change In Property Value£10,300£10,506£21,432£27,862£32,181£102,281
Net Return£-12,133£-11,973£-1,089£5,296£9,572£-10,326
Return From Rental Income (%)-7%-7%-7%-7%-7%-35%
Total Net Return (%)-4%-4%0%2%3%-3%