Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£44,016£44,062£44,105£44,149£44,191£220,522
Profit Before Tax£-44,016£-44,062£-44,105£-44,149£-44,191£-220,522
Profit After Tax £-44,016£-44,062£-44,105£-44,149£-44,191£-220,522
Change In Property Value£21,180£21,604£44,071£57,293£66,173£210,321
Net Return£-22,836£-22,458£-33£13,144£21,982£-10,202
Return From Rental Income (%)-6%-6%-6%-6%-6%-29%
Total Net Return (%)-3%-3%0%2%3%-1%