Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£9,923£9,934£9,945£9,956£9,967£49,725
Profit Before Tax£-9,923£-9,934£-9,945£-9,956£-9,967£-49,725
Profit After Tax £-9,923£-9,934£-9,945£-9,956£-9,967£-49,725
Change In Property Value£4,750£4,845£9,884£12,849£14,841£47,168
Net Return£-5,173£-5,089£-61£2,893£4,874£-2,557
Return From Rental Income (%)-8%-8%-8%-8%-8%-42%
Total Net Return (%)-4%-4%0%2%4%-2%