Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£4,747£4,760£4,770£4,780£4,791£23,848
Profit Before Tax£-4,747£-4,760£-4,770£-4,780£-4,791£-23,848
Profit After Tax £-4,747£-4,760£-4,770£-4,780£-4,791£-23,848
Change In Property Value£3,960£6,798£8,565£9,079£8,020£36,423
Net Return£-787£2,038£3,796£4,299£3,229£12,575
Return From Rental Income (%)-7%-7%-7%-7%-7%-37%
Total Net Return (%)-1%3%6%7%5%20%