Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£9,963£10,013£10,054£10,096£10,139£50,266
Profit Before Tax£-9,963£-10,013£-10,054£-10,096£-10,139£-50,266
Profit After Tax £-9,963£-10,013£-10,054£-10,096£-10,139£-50,266
Change In Property Value£7,425£12,746£16,060£17,024£15,038£68,293
Net Return£-2,538£2,733£6,006£6,928£4,899£18,027
Return From Rental Income (%)-8%-8%-8%-8%-8%-40%
Total Net Return (%)-2%2%5%6%4%15%