Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£9,722£9,772£9,813£9,855£9,897£49,059
Profit Before Tax£-9,722£-9,772£-9,813£-9,855£-9,897£-49,059
Profit After Tax £-9,722£-9,772£-9,813£-9,855£-9,897£-49,059
Change In Property Value£7,200£12,360£15,574£16,508£14,582£66,224
Net Return£-2,522£2,588£5,761£6,653£4,685£17,164
Return From Rental Income (%)-8%-8%-8%-8%-8%-41%
Total Net Return (%)-2%2%5%6%4%14%