Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£9,561£9,611£9,652£9,694£9,737£48,255
Profit Before Tax£-9,561£-9,611£-9,652£-9,694£-9,737£-48,255
Profit After Tax £-9,561£-9,611£-9,652£-9,694£-9,737£-48,255
Change In Property Value£7,050£12,103£15,249£16,164£14,278£64,844
Net Return£-2,511£2,491£5,597£6,470£4,542£16,589
Return From Rental Income (%)-8%-8%-8%-8%-8%-41%
Total Net Return (%)-2%2%5%6%4%14%