Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£21,401£21,447£21,490£21,534£21,577£107,449
Profit Before Tax£-21,401£-21,447£-21,490£-21,534£-21,577£-107,449
Profit After Tax £-21,401£-21,447£-21,490£-21,534£-21,577£-107,449
Change In Property Value£9,780£9,976£20,350£26,455£30,556£97,117
Net Return£-11,621£-11,471£-1,140£4,921£8,979£-10,332
Return From Rental Income (%)-7%-7%-7%-7%-7%-36%
Total Net Return (%)-4%-4%0%2%3%-3%