Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£10,935£10,946£10,957£10,968£10,978£54,783
Profit Before Tax£-10,935£-10,946£-10,957£-10,968£-10,978£-54,783
Profit After Tax £-10,935£-10,946£-10,957£-10,968£-10,978£-54,783
Change In Property Value£5,260£5,365£10,945£14,229£16,434£52,233
Net Return£-5,675£-5,581£-12£3,261£5,456£-2,551
Return From Rental Income (%)-8%-8%-8%-8%-8%-41%
Total Net Return (%)-4%-4%0%2%4%-2%