Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£6,550£6,562£6,573£6,584£6,594£32,863
Profit Before Tax£-6,550£-6,562£-6,573£-6,584£-6,594£-32,863
Profit After Tax £-6,550£-6,562£-6,573£-6,584£-6,594£-32,863
Change In Property Value£3,050£3,111£6,346£8,250£9,529£30,287
Net Return£-3,500£-3,451£-226£1,667£2,935£-2,576
Return From Rental Income (%)-9%-9%-9%-9%-9%-44%
Total Net Return (%)-5%-5%0%2%4%-3%