Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£10,510£10,556£10,599£10,643£10,686£52,995
Profit Before Tax£-10,510£-10,556£-10,599£-10,643£-10,686£-52,995
Profit After Tax £-10,510£-10,556£-10,599£-10,643£-10,686£-52,995
Change In Property Value£4,290£4,376£8,927£11,605£13,403£42,600
Net Return£-6,220£-6,180£-1,673£962£2,718£-10,394
Return From Rental Income (%)-10%-10%-10%-10%-10%-50%
Total Net Return (%)-6%-6%-2%1%3%-10%