Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£11,607£11,619£11,629£11,640£11,651£58,146
Profit Before Tax£-11,607£-11,619£-11,629£-11,640£-11,651£-58,146
Profit After Tax £-11,607£-11,619£-11,629£-11,640£-11,651£-58,146
Change In Property Value£5,599£5,711£11,650£15,146£17,493£55,599
Net Return£-6,008£-5,908£21£3,505£5,842£-2,547
Return From Rental Income (%)-8%-8%-8%-8%-8%-40%
Total Net Return (%)-4%-4%0%2%4%-2%