Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£13,990£14,001£14,012£14,023£14,033£70,058
Profit Before Tax£-13,990£-14,001£-14,012£-14,023£-14,033£-70,058
Profit After Tax £-13,990£-14,001£-14,012£-14,023£-14,033£-70,058
Change In Property Value£6,800£6,936£14,149£18,394£21,245£67,525
Net Return£-7,190£-7,065£138£4,372£7,212£-2,533
Return From Rental Income (%)-7%-7%-7%-7%-7%-37%
Total Net Return (%)-4%-4%0%2%4%-1%