Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£9,427£9,438£9,449£9,460£9,471£47,245
Profit Before Tax£-9,427£-9,438£-9,449£-9,460£-9,471£-47,245
Profit After Tax £-9,427£-9,438£-9,449£-9,460£-9,471£-47,245
Change In Property Value£4,500£4,590£9,364£12,173£14,059£44,686
Net Return£-4,927£-4,848£-86£2,713£4,589£-2,559
Return From Rental Income (%)-8%-8%-8%-8%-8%-42%
Total Net Return (%)-4%-4%0%2%4%-2%