Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£9,824£9,835£9,846£9,857£9,867£49,229
Profit Before Tax£-9,824£-9,835£-9,846£-9,857£-9,867£-49,229
Profit After Tax £-9,824£-9,835£-9,846£-9,857£-9,867£-49,229
Change In Property Value£4,700£4,794£9,780£12,714£14,684£46,672
Net Return£-5,124£-5,041£-66£2,857£4,817£-2,557
Return From Rental Income (%)-8%-8%-8%-8%-8%-42%
Total Net Return (%)-4%-4%0%2%4%-2%