Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£5,391£5,403£5,413£5,424£5,434£27,065
Profit Before Tax£-5,391£-5,403£-5,413£-5,424£-5,434£-27,065
Profit After Tax £-5,391£-5,403£-5,413£-5,424£-5,434£-27,065
Change In Property Value£4,560£7,828£9,863£10,455£9,235£41,942
Net Return£-831£2,425£4,450£5,031£3,801£14,876
Return From Rental Income (%)-7%-7%-7%-7%-7%-37%
Total Net Return (%)-1%3%6%7%5%20%