Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£17,810£17,856£17,899£17,943£17,986£89,496
Profit Before Tax£-17,810£-17,856£-17,899£-17,943£-17,986£-89,496
Profit After Tax £-17,810£-17,856£-17,899£-17,943£-17,986£-89,496
Change In Property Value£7,970£8,129£16,584£21,559£24,901£79,143
Net Return£-9,840£-9,727£-1,315£3,616£6,915£-10,352
Return From Rental Income (%)-8%-8%-8%-8%-8%-39%
Total Net Return (%)-4%-4%-1%2%3%-4%