Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£4,896£4,946£4,987£5,029£5,071£24,928
Profit Before Tax£-4,896£-4,946£-4,987£-5,029£-5,071£-24,928
Profit After Tax £-4,896£-4,946£-4,987£-5,029£-5,071£-24,928
Change In Property Value£2,700£4,635£5,840£6,191£5,468£24,834
Net Return£-2,196£-311£853£1,162£397£-94
Return From Rental Income (%)-11%-11%-11%-11%-11%-56%
Total Net Return (%)-5%-1%2%3%1%0%