Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£4,200£4,212£4,223£4,233£4,244£21,112
Profit Before Tax£-4,200£-4,212£-4,223£-4,233£-4,244£-21,112
Profit After Tax £-4,200£-4,212£-4,223£-4,233£-4,244£-21,112
Change In Property Value£3,450£5,922£7,462£7,910£6,987£31,731
Net Return£-750£1,710£3,239£3,677£2,743£10,619
Return From Rental Income (%)-7%-7%-8%-8%-8%-38%
Total Net Return (%)-1%3%6%7%5%19%