Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£9,623£9,635£9,646£9,656£9,667£48,227
Profit Before Tax£-9,623£-9,635£-9,646£-9,656£-9,667£-48,227
Profit After Tax £-9,623£-9,635£-9,646£-9,656£-9,667£-48,227
Change In Property Value£4,599£4,691£9,570£12,440£14,369£45,669
Net Return£-5,024£-4,944£-76£2,784£4,702£-2,558
Return From Rental Income (%)-8%-8%-8%-8%-8%-42%
Total Net Return (%)-4%-4%0%2%4%-2%