Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£38,025£38,071£38,114£38,158£38,200£190,568
Profit Before Tax£-38,025£-38,071£-38,114£-38,158£-38,200£-190,568
Profit After Tax £-38,025£-38,071£-38,114£-38,158£-38,200£-190,568
Change In Property Value£18,160£18,523£37,787£49,124£56,738£180,332
Net Return£-19,865£-19,548£-327£10,966£18,537£-10,236
Return From Rental Income (%)-6%-6%-6%-6%-6%-31%
Total Net Return (%)-3%-3%0%2%3%-2%