Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£4,083£4,129£4,172£4,216£4,258£20,858
Profit Before Tax£-4,083£-4,129£-4,172£-4,216£-4,258£-20,858
Profit After Tax £-4,083£-4,129£-4,172£-4,216£-4,258£-20,858
Change In Property Value£1,050£1,071£2,185£2,840£3,281£10,427
Net Return£-3,033£-3,058£-1,987£-1,375£-978£-10,431
Return From Rental Income (%)-16%-16%-16%-16%-16%-80%
Total Net Return (%)-12%-12%-8%-5%-4%-40%