Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£17,275£17,321£17,364£17,408£17,450£86,818
Profit Before Tax£-17,275£-17,321£-17,364£-17,408£-17,450£-86,818
Profit After Tax £-17,275£-17,321£-17,364£-17,408£-17,450£-86,818
Change In Property Value£7,700£7,854£16,022£20,829£24,057£76,462
Net Return£-9,575£-9,467£-1,342£3,421£6,607£-10,355
Return From Rental Income (%)-8%-8%-8%-8%-8%-39%
Total Net Return (%)-4%-4%-1%2%3%-5%