Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£8,274£8,324£8,365£8,407£8,450£41,820
Profit Before Tax£-8,274£-8,324£-8,365£-8,407£-8,450£-41,820
Profit After Tax £-8,274£-8,324£-8,365£-8,407£-8,450£-41,820
Change In Property Value£5,850£10,043£12,654£13,413£11,848£53,807
Net Return£-2,424£1,718£4,288£5,006£3,398£11,987
Return From Rental Income (%)-9%-9%-9%-9%-9%-44%
Total Net Return (%)-3%2%4%5%4%12%