Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£8,306£8,356£8,397£8,439£8,482£41,981
Profit Before Tax£-8,306£-8,356£-8,397£-8,439£-8,482£-41,981
Profit After Tax £-8,306£-8,356£-8,397£-8,439£-8,482£-41,981
Change In Property Value£5,880£10,094£12,718£13,482£11,909£54,083
Net Return£-2,426£1,738£4,321£5,042£3,427£12,102
Return From Rental Income (%)-9%-9%-9%-9%-9%-43%
Total Net Return (%)-3%2%4%5%4%13%