Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£15,091£15,137£15,180£15,224£15,266£75,897
Profit Before Tax£-15,091£-15,137£-15,180£-15,224£-15,266£-75,897
Profit After Tax £-15,091£-15,137£-15,180£-15,224£-15,266£-75,897
Change In Property Value£6,599£6,731£13,731£17,851£20,617£65,529
Net Return£-8,492£-8,406£-1,449£2,627£5,351£-10,368
Return From Rental Income (%)-8%-8%-8%-8%-8%-42%
Total Net Return (%)-5%-5%-1%1%3%-6%