Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£7,999£8,010£8,021£8,032£8,042£40,104
Profit Before Tax£-7,999£-8,010£-8,021£-8,032£-8,042£-40,104
Profit After Tax £-7,999£-8,010£-8,021£-8,032£-8,042£-40,104
Change In Property Value£3,780£3,856£7,865£10,225£11,810£37,536
Net Return£-4,219£-4,154£-155£2,193£3,767£-2,568
Return From Rental Income (%)-9%-9%-9%-9%-9%-43%
Total Net Return (%)-5%-4%0%2%4%-3%