Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£9,625£9,637£9,647£9,658£9,669£48,237
Profit Before Tax£-9,625£-9,637£-9,647£-9,658£-9,669£-48,237
Profit After Tax £-9,625£-9,637£-9,647£-9,658£-9,669£-48,237
Change In Property Value£4,600£4,692£9,572£12,443£14,372£45,679
Net Return£-5,025£-4,945£-76£2,785£4,703£-2,558
Return From Rental Income (%)-8%-8%-8%-8%-8%-42%
Total Net Return (%)-4%-4%0%2%4%-2%