Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£4,731£4,781£4,822£4,864£4,906£24,104
Profit Before Tax£-4,731£-4,781£-4,822£-4,864£-4,906£-24,104
Profit After Tax £-4,731£-4,781£-4,822£-4,864£-4,906£-24,104
Change In Property Value£2,546£4,371£5,508£5,838£5,157£23,420
Net Return£-2,185£-410£686£974£251£-684
Return From Rental Income (%)-11%-11%-12%-12%-12%-58%
Total Net Return (%)-5%-1%2%2%1%-2%