Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£5,538£5,588£5,629£5,670£5,713£28,138
Profit Before Tax£-5,538£-5,588£-5,629£-5,670£-5,713£-28,138
Profit After Tax £-5,538£-5,588£-5,629£-5,670£-5,713£-28,138
Change In Property Value£3,299£5,662£7,135£7,563£6,680£30,339
Net Return£-2,239£75£1,506£1,892£967£2,201
Return From Rental Income (%)-10%-10%-10%-11%-11%-52%
Total Net Return (%)-4%0%3%4%2%4%