Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£6,027£6,073£6,116£6,160£6,202£30,578
Profit Before Tax£-6,027£-6,073£-6,116£-6,160£-6,202£-30,578
Profit After Tax £-6,027£-6,073£-6,116£-6,160£-6,202£-30,578
Change In Property Value£2,030£2,071£4,224£5,491£6,342£20,158
Net Return£-3,997£-4,002£-1,892£-669£140£-10,420
Return From Rental Income (%)-12%-12%-12%-12%-12%-62%
Total Net Return (%)-8%-8%-4%-1%0%-21%