Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£30,368£30,414£30,457£30,500£30,543£152,281
Profit Before Tax£-30,368£-30,414£-30,457£-30,500£-30,543£-152,281
Profit After Tax £-30,368£-30,414£-30,457£-30,500£-30,543£-152,281
Change In Property Value£14,300£14,586£29,755£38,682£44,678£142,001
Net Return£-16,068£-15,828£-701£8,182£14,135£-10,280
Return From Rental Income (%)-6%-6%-6%-7%-7%-32%
Total Net Return (%)-3%-3%0%2%3%-2%