Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£6,431£6,443£6,454£6,465£6,475£32,268
Profit Before Tax£-6,431£-6,443£-6,454£-6,465£-6,475£-32,268
Profit After Tax £-6,431£-6,443£-6,454£-6,465£-6,475£-32,268
Change In Property Value£2,990£3,050£6,222£8,088£9,342£29,691
Net Return£-3,441£-3,393£-232£1,623£2,866£-2,577
Return From Rental Income (%)-9%-9%-9%-9%-9%-44%
Total Net Return (%)-5%-5%0%2%4%-4%