Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£7,156£7,202£7,245£7,289£7,331£36,222
Profit Before Tax£-7,156£-7,202£-7,245£-7,289£-7,331£-36,222
Profit After Tax £-7,156£-7,202£-7,245£-7,289£-7,331£-36,222
Change In Property Value£2,599£2,651£5,408£7,030£8,120£25,808
Net Return£-4,557£-4,551£-1,837£-258£789£-10,414
Return From Rental Income (%)-11%-11%-11%-12%-12%-57%
Total Net Return (%)-7%-7%-3%0%1%-16%