Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£7,245£7,295£7,336£7,377£7,420£36,672
Profit Before Tax£-7,245£-7,295£-7,336£-7,377£-7,420£-36,672
Profit After Tax £-7,245£-7,295£-7,336£-7,377£-7,420£-36,672
Change In Property Value£4,890£8,395£10,577£11,212£9,904£44,977
Net Return£-2,355£1,100£3,242£3,834£2,484£8,305
Return From Rental Income (%)-9%-9%-9%-9%-9%-46%
Total Net Return (%)-3%1%4%5%3%10%