Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£42,667£42,713£42,756£42,800£42,842£213,778
Profit Before Tax£-42,667£-42,713£-42,756£-42,800£-42,842£-213,778
Profit After Tax £-42,667£-42,713£-42,756£-42,800£-42,842£-213,778
Change In Property Value£20,500£20,910£42,656£55,453£64,049£203,568
Net Return£-22,167£-21,803£-99£12,654£21,206£-10,209
Return From Rental Income (%)-6%-6%-6%-6%-6%-29%
Total Net Return (%)-3%-3%0%2%3%-1%