Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£12,232£12,282£12,323£12,364£12,407£61,608
Profit Before Tax£-12,232£-12,282£-12,323£-12,364£-12,407£-61,608
Profit After Tax £-12,232£-12,282£-12,323£-12,364£-12,407£-61,608
Change In Property Value£9,540£16,377£20,635£21,873£19,321£87,746
Net Return£-2,692£4,095£8,312£9,509£6,914£26,139
Return From Rental Income (%)-7%-7%-7%-7%-7%-36%
Total Net Return (%)-2%2%5%6%4%15%