Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£9,810£9,860£9,901£9,943£9,985£49,498
Profit Before Tax£-9,810£-9,860£-9,901£-9,943£-9,985£-49,498
Profit After Tax £-9,810£-9,860£-9,901£-9,943£-9,985£-49,498
Change In Property Value£7,282£12,500£15,750£16,695£14,748£66,976
Net Return£-2,528£2,641£5,850£6,753£4,762£17,478
Return From Rental Income (%)-8%-8%-8%-8%-8%-41%
Total Net Return (%)-2%2%5%6%4%14%