Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£1,144£1,156£1,166£1,177£1,187£5,830
Profit Before Tax£-1,144£-1,156£-1,166£-1,177£-1,187£-5,830
Profit After Tax £-1,144£-1,156£-1,166£-1,177£-1,187£-5,830
Change In Property Value£600£1,030£1,298£1,376£1,215£5,519
Net Return£-544£-126£132£199£28£-311
Return From Rental Income (%)-11%-11%-11%-11%-11%-55%
Total Net Return (%)-5%-1%1%2%0%-3%