Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£9,238£9,288£9,329£9,371£9,413£46,638
Profit Before Tax£-9,238£-9,288£-9,329£-9,371£-9,413£-46,638
Profit After Tax £-9,238£-9,288£-9,329£-9,371£-9,413£-46,638
Change In Property Value£6,749£11,585£14,597£15,473£13,668£62,071
Net Return£-2,489£2,297£5,268£6,102£4,254£15,433
Return From Rental Income (%)-8%-8%-8%-8%-8%-42%
Total Net Return (%)-2%2%5%5%4%14%