Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£8,128£8,139£8,150£8,161£8,171£40,748
Profit Before Tax£-8,128£-8,139£-8,150£-8,161£-8,171£-40,748
Profit After Tax £-8,128£-8,139£-8,150£-8,161£-8,171£-40,748
Change In Property Value£3,845£3,922£8,001£10,401£12,013£38,181
Net Return£-4,283£-4,217£-149£2,240£3,842£-2,567
Return From Rental Income (%)-9%-9%-9%-9%-9%-43%
Total Net Return (%)-5%-4%0%2%4%-3%