Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£9,560£9,610£9,651£9,692£9,735£48,247
Profit Before Tax£-9,560£-9,610£-9,651£-9,692£-9,735£-48,247
Profit After Tax £-9,560£-9,610£-9,651£-9,692£-9,735£-48,247
Change In Property Value£7,049£12,100£15,246£16,161£14,275£64,830
Net Return£-2,511£2,490£5,595£6,468£4,540£16,583
Return From Rental Income (%)-8%-8%-8%-8%-8%-41%
Total Net Return (%)-2%2%5%6%4%14%