Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£5,230£5,242£5,252£5,263£5,274£26,261
Profit Before Tax£-5,230£-5,242£-5,252£-5,263£-5,274£-26,261
Profit After Tax £-5,230£-5,242£-5,252£-5,263£-5,274£-26,261
Change In Property Value£4,410£7,571£9,539£10,111£8,932£40,562
Net Return£-820£2,328£4,286£4,848£3,658£14,301
Return From Rental Income (%)-7%-7%-7%-7%-7%-37%
Total Net Return (%)-1%3%6%7%5%20%