Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£5,015£5,061£5,104£5,148£5,191£25,520
Profit Before Tax£-5,015£-5,061£-5,104£-5,148£-5,191£-25,520
Profit After Tax £-5,015£-5,061£-5,104£-5,148£-5,191£-25,520
Change In Property Value£1,520£1,550£3,163£4,112£4,749£15,094
Net Return£-3,495£-3,511£-1,941£-1,036£-442£-10,426
Return From Rental Income (%)-13%-14%-14%-14%-14%-68%
Total Net Return (%)-9%-9%-5%-3%-1%-28%