Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£11,299£11,349£11,390£11,431£11,474£56,942
Profit Before Tax£-11,299£-11,349£-11,390£-11,431£-11,474£-56,942
Profit After Tax £-11,299£-11,349£-11,390£-11,431£-11,474£-56,942
Change In Property Value£8,670£14,884£18,753£19,878£17,559£79,744
Net Return£-2,629£3,535£7,364£8,447£6,085£22,802
Return From Rental Income (%)-7%-7%-7%-8%-8%-37%
Total Net Return (%)-2%2%5%6%4%15%