Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£35,724£35,770£35,813£35,857£35,899£179,062
Profit Before Tax£-35,724£-35,770£-35,813£-35,857£-35,899£-179,062
Profit After Tax £-35,724£-35,770£-35,813£-35,857£-35,899£-179,062
Change In Property Value£17,000£17,340£35,374£45,986£53,113£168,813
Net Return£-18,724£-18,430£-439£10,129£17,214£-10,249
Return From Rental Income (%)-6%-6%-6%-6%-6%-31%
Total Net Return (%)-3%-3%0%2%3%-2%