Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£12,004£12,015£12,026£12,037£12,048£60,130
Profit Before Tax£-12,004£-12,015£-12,026£-12,037£-12,048£-60,130
Profit After Tax £-12,004£-12,015£-12,026£-12,037£-12,048£-60,130
Change In Property Value£5,799£5,915£12,067£15,687£18,118£57,585
Net Return£-6,205£-6,100£41£3,650£6,070£-2,545
Return From Rental Income (%)-8%-8%-8%-8%-8%-39%
Total Net Return (%)-4%-4%0%2%4%-2%