Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£8,038£8,050£8,060£8,071£8,082£40,302
Profit Before Tax£-8,038£-8,050£-8,060£-8,071£-8,082£-40,302
Profit After Tax £-8,038£-8,050£-8,060£-8,071£-8,082£-40,302
Change In Property Value£3,800£3,876£7,907£10,279£11,872£37,735
Net Return£-4,238£-4,174£-153£2,208£3,790£-2,567
Return From Rental Income (%)-9%-9%-9%-9%-9%-43%
Total Net Return (%)-5%-4%0%2%4%-3%