Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£39,295£39,341£39,383£39,427£39,470£196,916
Profit Before Tax£-39,295£-39,341£-39,383£-39,427£-39,470£-196,916
Profit After Tax £-39,295£-39,341£-39,383£-39,427£-39,470£-196,916
Change In Property Value£18,800£19,176£39,119£50,855£58,737£186,687
Net Return£-20,495£-20,165£-264£11,427£19,267£-10,229
Return From Rental Income (%)-6%-6%-6%-6%-6%-30%
Total Net Return (%)-3%-3%0%2%3%-2%