Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£4,862£4,912£4,953£4,995£5,037£24,759
Profit Before Tax£-4,862£-4,912£-4,953£-4,995£-5,037£-24,759
Profit After Tax £-4,862£-4,912£-4,953£-4,995£-5,037£-24,759
Change In Property Value£2,669£4,581£5,772£6,118£5,404£24,544
Net Return£-2,193£-331£819£1,123£367£-215
Return From Rental Income (%)-11%-11%-11%-11%-12%-57%
Total Net Return (%)-5%-1%2%3%1%0%