Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£8,918£8,968£9,009£9,050£9,093£45,037
Profit Before Tax£-8,918£-8,968£-9,009£-9,050£-9,093£-45,037
Profit After Tax £-8,918£-8,968£-9,009£-9,050£-9,093£-45,037
Change In Property Value£6,450£11,073£13,951£14,788£13,063£59,325
Net Return£-2,468£2,105£4,943£5,738£3,970£14,288
Return From Rental Income (%)-8%-8%-8%-8%-9%-42%
Total Net Return (%)-2%2%5%5%4%13%