Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£9,079£9,129£9,170£9,211£9,254£45,842
Profit Before Tax£-9,079£-9,129£-9,170£-9,211£-9,254£-45,842
Profit After Tax £-9,079£-9,129£-9,170£-9,211£-9,254£-45,842
Change In Property Value£6,600£11,330£14,276£15,132£13,367£60,705
Net Return£-2,479£2,202£5,106£5,921£4,113£14,863
Return From Rental Income (%)-8%-8%-8%-8%-8%-42%
Total Net Return (%)-2%2%5%5%4%14%