Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£9,149£9,161£9,171£9,182£9,193£45,857
Profit Before Tax£-9,149£-9,161£-9,171£-9,182£-9,193£-45,857
Profit After Tax £-9,149£-9,161£-9,171£-9,182£-9,193£-45,857
Change In Property Value£4,360£4,447£9,072£11,794£13,622£43,296
Net Return£-4,789£-4,713£-99£2,612£4,429£-2,561
Return From Rental Income (%)-8%-8%-8%-8%-8%-42%
Total Net Return (%)-4%-4%0%2%4%-2%