Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£30,764£30,810£30,853£30,897£30,940£154,265
Profit Before Tax£-30,764£-30,810£-30,853£-30,897£-30,940£-154,265
Profit After Tax £-30,764£-30,810£-30,853£-30,897£-30,940£-154,265
Change In Property Value£14,500£14,790£30,172£39,223£45,303£143,987
Net Return£-16,264£-16,020£-682£8,326£14,363£-10,278
Return From Rental Income (%)-6%-6%-6%-6%-6%-32%
Total Net Return (%)-3%-3%0%2%3%-2%