Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£5,856£5,868£5,878£5,889£5,900£29,391
Profit Before Tax£-5,856£-5,868£-5,878£-5,889£-5,900£-29,391
Profit After Tax £-5,856£-5,868£-5,878£-5,889£-5,900£-29,391
Change In Property Value£2,700£2,754£5,618£7,304£8,436£26,811
Net Return£-3,156£-3,114£-260£1,414£2,536£-2,580
Return From Rental Income (%)-9%-9%-9%-9%-9%-45%
Total Net Return (%)-5%-5%0%2%4%-4%