Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£12,323£12,335£12,345£12,356£12,367£61,727
Profit Before Tax£-12,323£-12,335£-12,345£-12,356£-12,367£-61,727
Profit After Tax £-12,323£-12,335£-12,345£-12,356£-12,367£-61,727
Change In Property Value£5,960£6,079£12,402£16,122£18,621£59,184
Net Return£-6,363£-6,255£56£3,766£6,254£-2,543
Return From Rental Income (%)-8%-8%-8%-8%-8%-39%
Total Net Return (%)-4%-4%0%2%4%-2%