Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£7,840£7,851£7,862£7,873£7,884£39,310
Profit Before Tax£-7,840£-7,851£-7,862£-7,873£-7,884£-39,310
Profit After Tax £-7,840£-7,851£-7,862£-7,873£-7,884£-39,310
Change In Property Value£3,700£3,774£7,699£10,009£11,560£36,742
Net Return£-4,140£-4,077£-163£2,136£3,676£-2,569
Return From Rental Income (%)-9%-9%-9%-9%-9%-43%
Total Net Return (%)-5%-4%0%2%4%-3%