Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£10,687£10,737£10,778£10,820£10,863£53,885
Profit Before Tax£-10,687£-10,737£-10,778£-10,820£-10,863£-53,885
Profit After Tax £-10,687£-10,737£-10,778£-10,820£-10,863£-53,885
Change In Property Value£8,100£13,905£17,520£18,571£16,405£74,500
Net Return£-2,587£3,168£6,742£7,751£5,542£20,616
Return From Rental Income (%)-8%-8%-8%-8%-8%-39%
Total Net Return (%)-2%2%5%6%4%15%