Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£25,765£25,811£25,854£25,898£25,941£129,270
Profit Before Tax£-25,765£-25,811£-25,854£-25,898£-25,941£-129,270
Profit After Tax £-25,765£-25,811£-25,854£-25,898£-25,941£-129,270
Change In Property Value£11,980£12,220£24,928£32,406£37,429£118,963
Net Return£-13,785£-13,592£-926£6,508£11,489£-10,307
Return From Rental Income (%)-7%-7%-7%-7%-7%-34%
Total Net Return (%)-4%-4%0%2%3%-3%