Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£3,389£3,435£3,478£3,521£3,564£17,386
Profit Before Tax£-3,389£-3,435£-3,478£-3,521£-3,564£-17,386
Profit After Tax £-3,389£-3,435£-3,478£-3,521£-3,564£-17,386
Change In Property Value£700£714£1,457£1,894£2,187£6,951
Net Return£-2,689£-2,721£-2,021£-1,628£-1,377£-10,435
Return From Rental Income (%)-19%-19%-20%-20%-20%-98%
Total Net Return (%)-15%-15%-11%-9%-8%-59%