Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£7,642£7,653£7,664£7,675£7,685£38,318
Profit Before Tax£-7,642£-7,653£-7,664£-7,675£-7,685£-38,318
Profit After Tax £-7,642£-7,653£-7,664£-7,675£-7,685£-38,318
Change In Property Value£3,600£3,672£7,491£9,738£11,248£35,749
Net Return£-4,042£-3,981£-173£2,063£3,562£-2,570
Return From Rental Income (%)-9%-9%-9%-9%-9%-43%
Total Net Return (%)-5%-5%0%2%4%-3%