Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£6,424£6,474£6,515£6,557£6,600£32,570
Profit Before Tax£-6,424£-6,474£-6,515£-6,557£-6,600£-32,570
Profit After Tax £-6,424£-6,474£-6,515£-6,557£-6,600£-32,570
Change In Property Value£4,125£7,081£8,922£9,458£8,354£37,941
Net Return£-2,299£607£2,407£2,901£1,755£5,371
Return From Rental Income (%)-10%-10%-10%-10%-10%-49%
Total Net Return (%)-3%1%4%4%3%8%