Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£7,245£7,256£7,267£7,278£7,289£36,335
Profit Before Tax£-7,245£-7,256£-7,267£-7,278£-7,289£-36,335
Profit After Tax £-7,245£-7,256£-7,267£-7,278£-7,289£-36,335
Change In Property Value£3,400£3,468£7,075£9,197£10,623£33,763
Net Return£-3,845£-3,788£-192£1,919£3,334£-2,572
Return From Rental Income (%)-9%-9%-9%-9%-9%-44%
Total Net Return (%)-5%-5%0%2%4%-3%