Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£8,741£8,791£8,832£8,873£8,916£44,153
Profit Before Tax£-8,741£-8,791£-8,832£-8,873£-8,916£-44,153
Profit After Tax £-8,741£-8,791£-8,832£-8,873£-8,916£-44,153
Change In Property Value£6,285£10,789£13,594£14,410£12,729£57,808
Net Return£-2,456£1,999£4,763£5,537£3,813£13,655
Return From Rental Income (%)-8%-8%-9%-9%-9%-43%
Total Net Return (%)-2%2%5%5%4%13%