Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£6,449£6,461£6,472£6,482£6,493£32,357
Profit Before Tax£-6,449£-6,461£-6,472£-6,482£-6,493£-32,357
Profit After Tax £-6,449£-6,461£-6,472£-6,482£-6,493£-32,357
Change In Property Value£2,999£3,059£6,240£8,112£9,370£29,781
Net Return£-3,450£-3,402£-231£1,630£2,877£-2,577
Return From Rental Income (%)-9%-9%-9%-9%-9%-44%
Total Net Return (%)-5%-5%0%2%4%-4%