Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£11,758£11,804£11,847£11,891£11,934£59,234
Profit Before Tax£-11,758£-11,804£-11,847£-11,891£-11,934£-59,234
Profit After Tax £-11,758£-11,804£-11,847£-11,891£-11,934£-59,234
Change In Property Value£4,919£5,017£10,235£13,306£15,369£48,846
Net Return£-6,839£-6,787£-1,612£1,415£3,435£-10,387
Return From Rental Income (%)-10%-10%-10%-10%-10%-48%
Total Net Return (%)-6%-6%-1%1%3%-8%