Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£12,779£12,829£12,870£12,911£12,954£64,342
Profit Before Tax£-12,779£-12,829£-12,870£-12,911£-12,954£-64,342
Profit After Tax £-12,779£-12,829£-12,870£-12,911£-12,954£-64,342
Change In Property Value£10,050£17,253£21,738£23,042£20,354£92,437
Net Return£-2,729£4,424£8,869£10,131£7,400£28,095
Return From Rental Income (%)-7%-7%-7%-7%-7%-35%
Total Net Return (%)-1%2%5%6%4%15%