Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£8,036£8,048£8,059£8,069£8,080£40,292
Profit Before Tax£-8,036£-8,048£-8,059£-8,069£-8,080£-40,292
Profit After Tax £-8,036£-8,048£-8,059£-8,069£-8,080£-40,292
Change In Property Value£3,799£3,875£7,905£10,276£11,869£37,725
Net Return£-4,237£-4,173£-154£2,207£3,789£-2,567
Return From Rental Income (%)-9%-9%-9%-9%-9%-43%
Total Net Return (%)-5%-4%0%2%4%-3%