Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£9,903£9,914£9,925£9,936£9,947£49,626
Profit Before Tax£-9,903£-9,914£-9,925£-9,936£-9,947£-49,626
Profit After Tax £-9,903£-9,914£-9,925£-9,936£-9,947£-49,626
Change In Property Value£4,740£4,835£9,863£12,822£14,809£47,069
Net Return£-5,163£-5,080£-62£2,886£4,862£-2,557
Return From Rental Income (%)-8%-8%-8%-8%-8%-42%
Total Net Return (%)-4%-4%0%2%4%-2%