Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£25,646£25,692£25,735£25,779£25,822£128,674
Profit Before Tax£-25,646£-25,692£-25,735£-25,779£-25,822£-128,674
Profit After Tax £-25,646£-25,692£-25,735£-25,779£-25,822£-128,674
Change In Property Value£11,920£12,158£24,803£32,244£37,242£118,367
Net Return£-13,726£-13,534£-932£6,465£11,420£-10,307
Return From Rental Income (%)-7%-7%-7%-7%-7%-34%
Total Net Return (%)-4%-4%0%2%3%-3%