Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£26,599£26,645£26,687£26,731£26,774£133,436
Profit Before Tax£-26,599£-26,645£-26,687£-26,731£-26,774£-133,436
Profit After Tax £-26,599£-26,645£-26,687£-26,731£-26,774£-133,436
Change In Property Value£12,400£12,648£25,802£33,542£38,742£123,134
Net Return£-14,199£-13,997£-886£6,811£11,968£-10,302
Return From Rental Income (%)-7%-7%-7%-7%-7%-34%
Total Net Return (%)-4%-4%0%2%3%-3%