Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£10,106£10,156£10,197£10,239£10,282£50,982
Profit Before Tax£-10,106£-10,156£-10,197£-10,239£-10,282£-50,982
Profit After Tax £-10,106£-10,156£-10,197£-10,239£-10,282£-50,982
Change In Property Value£7,559£12,975£16,349£17,330£15,308£69,521
Net Return£-2,548£2,819£6,152£7,091£5,026£18,539
Return From Rental Income (%)-8%-8%-8%-8%-8%-40%
Total Net Return (%)-2%2%5%6%4%15%