Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£9,982£9,994£10,005£10,016£10,026£50,022
Profit Before Tax£-9,982£-9,994£-10,005£-10,016£-10,026£-50,022
Profit After Tax £-9,982£-9,994£-10,005£-10,016£-10,026£-50,022
Change In Property Value£4,780£4,876£9,946£12,930£14,934£47,466
Net Return£-5,202£-5,118£-58£2,915£4,908£-2,556
Return From Rental Income (%)-8%-8%-8%-8%-8%-42%
Total Net Return (%)-4%-4%0%2%4%-2%