Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£29,574£29,620£29,663£29,707£29,750£148,314
Profit Before Tax£-29,574£-29,620£-29,663£-29,707£-29,750£-148,314
Profit After Tax £-29,574£-29,620£-29,663£-29,707£-29,750£-148,314
Change In Property Value£13,900£14,178£28,923£37,600£43,428£138,029
Net Return£-15,674£-15,442£-740£7,893£13,678£-10,285
Return From Rental Income (%)-7%-7%-7%-7%-7%-33%
Total Net Return (%)-3%-3%0%2%3%-2%