Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£5,378£5,428£5,469£5,511£5,554£27,341
Profit Before Tax£-5,378£-5,428£-5,469£-5,511£-5,554£-27,341
Profit After Tax £-5,378£-5,428£-5,469£-5,511£-5,554£-27,341
Change In Property Value£3,150£5,408£6,813£7,222£6,380£28,973
Net Return£-2,228£-21£1,344£1,711£826£1,632
Return From Rental Income (%)-10%-11%-11%-11%-11%-53%
Total Net Return (%)-4%0%3%3%2%3%