Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£8,792£8,804£8,814£8,825£8,836£44,071
Profit Before Tax£-8,792£-8,804£-8,814£-8,825£-8,836£-44,071
Profit After Tax £-8,792£-8,804£-8,814£-8,825£-8,836£-44,071
Change In Property Value£4,180£4,264£8,698£11,307£13,060£41,508
Net Return£-4,612£-4,540£-117£2,482£4,224£-2,563
Return From Rental Income (%)-8%-8%-9%-9%-9%-43%
Total Net Return (%)-4%-4%0%2%4%-2%