Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£7,046£7,058£7,069£7,080£7,090£35,343
Profit Before Tax£-7,046£-7,058£-7,069£-7,080£-7,090£-35,343
Profit After Tax £-7,046£-7,058£-7,069£-7,080£-7,090£-35,343
Change In Property Value£3,300£3,366£6,867£8,927£10,310£32,770
Net Return£-3,746£-3,692£-202£1,847£3,220£-2,573
Return From Rental Income (%)-9%-9%-9%-9%-9%-44%
Total Net Return (%)-5%-5%0%2%4%-3%