Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£8,178£8,228£8,269£8,310£8,353£41,337
Profit Before Tax£-8,178£-8,228£-8,269£-8,310£-8,353£-41,337
Profit After Tax £-8,178£-8,228£-8,269£-8,310£-8,353£-41,337
Change In Property Value£5,760£9,888£12,459£13,206£11,666£52,979
Net Return£-2,418£1,660£4,190£4,896£3,313£11,642
Return From Rental Income (%)-9%-9%-9%-9%-9%-44%
Total Net Return (%)-3%2%4%5%4%12%