Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£5,370£5,416£5,459£5,503£5,546£27,295
Profit Before Tax£-5,370£-5,416£-5,459£-5,503£-5,546£-27,295
Profit After Tax £-5,370£-5,416£-5,459£-5,503£-5,546£-27,295
Change In Property Value£1,699£1,733£3,535£4,596£5,308£16,871
Net Return£-3,671£-3,683£-1,924£-907£-238£-10,424
Return From Rental Income (%)-13%-13%-13%-13%-13%-65%
Total Net Return (%)-9%-9%-5%-2%-1%-25%