Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£41,477£41,523£41,566£41,609£41,652£207,826
Profit Before Tax£-41,477£-41,523£-41,566£-41,609£-41,652£-207,826
Profit After Tax £-41,477£-41,523£-41,566£-41,609£-41,652£-207,826
Change In Property Value£19,900£20,298£41,408£53,830£62,174£197,610
Net Return£-21,577£-21,225£-158£12,221£20,522£-10,216
Return From Rental Income (%)-6%-6%-6%-6%-6%-30%
Total Net Return (%)-3%-3%0%2%3%-1%