Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£5,836£5,848£5,859£5,869£5,880£29,292
Profit Before Tax£-5,836£-5,848£-5,859£-5,869£-5,880£-29,292
Profit After Tax £-5,836£-5,848£-5,859£-5,869£-5,880£-29,292
Change In Property Value£2,690£2,744£5,597£7,277£8,404£26,712
Net Return£-3,146£-3,104£-261£1,407£2,524£-2,580
Return From Rental Income (%)-9%-9%-9%-9%-9%-45%
Total Net Return (%)-5%-5%0%2%4%-4%