Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£39,493£39,539£39,582£39,626£39,668£197,908
Profit Before Tax£-39,493£-39,539£-39,582£-39,626£-39,668£-197,908
Profit After Tax £-39,493£-39,539£-39,582£-39,626£-39,668£-197,908
Change In Property Value£18,900£19,278£39,327£51,125£59,050£187,680
Net Return£-20,593£-20,261£-255£11,500£19,381£-10,228
Return From Rental Income (%)-6%-6%-6%-6%-6%-30%
Total Net Return (%)-3%-3%0%2%3%-2%