Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£9,229£9,240£9,251£9,262£9,272£46,253
Profit Before Tax£-9,229£-9,240£-9,251£-9,262£-9,272£-46,253
Profit After Tax £-9,229£-9,240£-9,251£-9,262£-9,272£-46,253
Change In Property Value£4,400£4,488£9,156£11,902£13,747£43,693
Net Return£-4,829£-4,752£-95£2,640£4,475£-2,561
Return From Rental Income (%)-8%-8%-8%-8%-8%-42%
Total Net Return (%)-4%-4%0%2%4%-2%