Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£23,028£23,074£23,117£23,161£23,203£115,582
Profit Before Tax£-23,028£-23,074£-23,117£-23,161£-23,203£-115,582
Profit After Tax £-23,028£-23,074£-23,117£-23,161£-23,203£-115,582
Change In Property Value£10,600£10,812£22,056£28,673£33,118£105,260
Net Return£-12,428£-12,262£-1,060£5,513£9,915£-10,322
Return From Rental Income (%)-7%-7%-7%-7%-7%-35%
Total Net Return (%)-4%-4%0%2%3%-3%