Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£5,218£5,268£5,309£5,350£5,393£26,537
Profit Before Tax£-5,218£-5,268£-5,309£-5,350£-5,393£-26,537
Profit After Tax £-5,218£-5,268£-5,309£-5,350£-5,393£-26,537
Change In Property Value£3,000£5,150£6,489£6,878£6,076£27,593
Net Return£-2,218£-118£1,181£1,528£683£1,056
Return From Rental Income (%)-11%-11%-11%-11%-11%-54%
Total Net Return (%)-5%0%2%3%1%2%