Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£53,578£53,624£53,666£53,710£53,753£268,331
Profit Before Tax£-53,578£-53,624£-53,666£-53,710£-53,753£-268,331
Profit After Tax £-53,578£-53,624£-53,666£-53,710£-53,753£-268,331
Change In Property Value£26,000£26,520£54,101£70,331£81,232£258,184
Net Return£-27,578£-27,104£434£16,621£27,479£-10,147
Return From Rental Income (%)-6%-6%-6%-6%-6%-28%
Total Net Return (%)-3%-3%0%2%3%-1%