Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£4,577£4,623£4,666£4,710£4,752£23,328
Profit Before Tax£-4,577£-4,623£-4,666£-4,710£-4,752£-23,328
Profit After Tax £-4,577£-4,623£-4,666£-4,710£-4,752£-23,328
Change In Property Value£1,299£1,325£2,703£3,514£4,058£12,899
Net Return£-3,278£-3,298£-1,963£-1,196£-694£-10,428
Return From Rental Income (%)-14%-14%-15%-15%-15%-73%
Total Net Return (%)-10%-10%-6%-4%-2%-32%