Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£5,169£5,219£5,260£5,302£5,345£26,295
Profit Before Tax£-5,169£-5,219£-5,260£-5,302£-5,345£-26,295
Profit After Tax £-5,169£-5,219£-5,260£-5,302£-5,345£-26,295
Change In Property Value£2,955£5,073£6,392£6,775£5,985£27,179
Net Return£-2,214£-146£1,131£1,473£640£884
Return From Rental Income (%)-11%-11%-11%-11%-11%-54%
Total Net Return (%)-5%0%2%3%1%2%