Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£55,204£55,250£55,293£55,337£55,380£276,464
Profit Before Tax£-55,204£-55,250£-55,293£-55,337£-55,380£-276,464
Profit After Tax £-55,204£-55,250£-55,293£-55,337£-55,380£-276,464
Change In Property Value£26,820£27,356£55,807£72,549£83,794£266,327
Net Return£-28,384£-27,894£514£17,212£28,415£-10,137
Return From Rental Income (%)-5%-5%-5%-5%-5%-27%
Total Net Return (%)-3%-3%0%2%3%-1%