Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£12,401£12,412£12,423£12,434£12,444£62,113
Profit Before Tax£-12,401£-12,412£-12,423£-12,434£-12,444£-62,113
Profit After Tax £-12,401£-12,412£-12,423£-12,434£-12,444£-62,113
Change In Property Value£5,999£6,119£12,483£16,228£18,743£59,571
Net Return£-6,402£-6,293£60£3,794£6,298£-2,542
Return From Rental Income (%)-8%-8%-8%-8%-8%-39%
Total Net Return (%)-4%-4%0%2%4%-2%