Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£8,544£8,556£8,566£8,577£8,587£42,830
Profit Before Tax£-8,544£-8,556£-8,566£-8,577£-8,587£-42,830
Profit After Tax £-8,544£-8,556£-8,566£-8,577£-8,587£-42,830
Change In Property Value£7,500£12,875£16,222£17,196£15,189£68,982
Net Return£-1,044£4,319£7,656£8,619£6,602£26,151
Return From Rental Income (%)-7%-7%-7%-7%-7%-34%
Total Net Return (%)-1%3%6%7%5%21%