Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£10,062£10,073£10,084£10,095£10,106£50,419
Profit Before Tax£-10,062£-10,073£-10,084£-10,095£-10,106£-50,419
Profit After Tax £-10,062£-10,073£-10,084£-10,095£-10,106£-50,419
Change In Property Value£4,820£4,916£10,029£13,038£15,059£47,863
Net Return£-5,242£-5,157£-54£2,943£4,954£-2,556
Return From Rental Income (%)-8%-8%-8%-8%-8%-42%
Total Net Return (%)-4%-4%0%2%4%-2%