Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£8,745£8,791£8,834£8,878£8,920£44,167
Profit Before Tax£-8,745£-8,791£-8,834£-8,878£-8,920£-44,167
Profit After Tax £-8,745£-8,791£-8,834£-8,878£-8,920£-44,167
Change In Property Value£3,400£3,468£7,075£9,197£10,623£33,763
Net Return£-5,345£-5,323£-1,759£320£1,702£-10,404
Return From Rental Income (%)-11%-11%-11%-11%-11%-53%
Total Net Return (%)-6%-6%-2%0%2%-13%