Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£11,244£11,290£11,333£11,377£11,420£56,665
Profit Before Tax£-11,244£-11,290£-11,333£-11,377£-11,420£-56,665
Profit After Tax £-11,244£-11,290£-11,333£-11,377£-11,420£-56,665
Change In Property Value£4,660£4,753£9,697£12,605£14,559£46,275
Net Return£-6,584£-6,537£-1,637£1,228£3,140£-10,390
Return From Rental Income (%)-10%-10%-10%-10%-10%-49%
Total Net Return (%)-6%-6%-1%1%3%-9%