Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£41,960£41,972£41,983£41,994£42,004£209,913
Profit Before Tax£-41,960£-41,972£-41,983£-41,994£-42,004£-209,913
Profit After Tax £-41,960£-41,972£-41,983£-41,994£-42,004£-209,913
Change In Property Value£20,900£21,318£43,489£56,535£65,298£207,540
Net Return£-21,060£-20,654£1,506£14,542£23,294£-2,372
Return From Rental Income (%)-6%-6%-6%-6%-6%-28%
Total Net Return (%)-3%-3%0%2%3%0%