Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£11,780£11,826£11,869£11,913£11,955£59,343
Profit Before Tax£-11,780£-11,826£-11,869£-11,913£-11,955£-59,343
Profit After Tax £-11,780£-11,826£-11,869£-11,913£-11,955£-59,343
Change In Property Value£4,930£5,029£10,258£13,336£15,403£48,956
Net Return£-6,850£-6,797£-1,611£1,423£3,448£-10,387
Return From Rental Income (%)-10%-10%-10%-10%-10%-48%
Total Net Return (%)-6%-5%-1%1%3%-8%