Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£11,859£11,905£11,948£11,992£12,035£59,739
Profit Before Tax£-11,859£-11,905£-11,948£-11,992£-12,035£-59,739
Profit After Tax £-11,859£-11,905£-11,948£-11,992£-12,035£-59,739
Change In Property Value£4,970£5,069£10,342£13,444£15,528£49,353
Net Return£-6,889£-6,836£-1,607£1,452£3,493£-10,387
Return From Rental Income (%)-10%-10%-10%-10%-10%-48%
Total Net Return (%)-6%-5%-1%1%3%-8%