Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£9,030£9,042£9,052£9,063£9,074£45,261
Profit Before Tax£-9,030£-9,042£-9,052£-9,063£-9,074£-45,261
Profit After Tax £-9,030£-9,042£-9,052£-9,063£-9,074£-45,261
Change In Property Value£4,300£4,386£8,947£11,632£13,435£42,700
Net Return£-4,730£-4,656£-105£2,568£4,361£-2,562
Return From Rental Income (%)-8%-8%-8%-8%-8%-42%
Total Net Return (%)-4%-4%0%2%4%-2%