Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£9,753£9,803£9,844£9,885£9,928£49,212
Profit Before Tax£-9,753£-9,803£-9,844£-9,885£-9,928£-49,212
Profit After Tax £-9,753£-9,803£-9,844£-9,885£-9,928£-49,212
Change In Property Value£7,229£12,409£15,635£16,573£14,640£66,486
Net Return£-2,524£2,606£5,792£6,688£4,712£17,274
Return From Rental Income (%)-8%-8%-8%-8%-8%-41%
Total Net Return (%)-2%2%5%6%4%14%