Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£27,630£27,676£27,719£27,763£27,806£138,594
Profit Before Tax£-27,630£-27,676£-27,719£-27,763£-27,806£-138,594
Profit After Tax £-27,630£-27,676£-27,719£-27,763£-27,806£-138,594
Change In Property Value£12,920£13,178£26,884£34,949£40,366£128,298
Net Return£-14,710£-14,498£-835£7,186£12,561£-10,296
Return From Rental Income (%)-7%-7%-7%-7%-7%-33%
Total Net Return (%)-4%-3%0%2%3%-2%