Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£11,807£11,819£11,830£11,841£11,851£59,148
Profit Before Tax£-11,807£-11,819£-11,830£-11,841£-11,851£-59,148
Profit After Tax £-11,807£-11,819£-11,830£-11,841£-11,851£-59,148
Change In Property Value£5,700£5,814£11,861£15,419£17,809£56,602
Net Return£-6,107£-6,005£31£3,578£5,957£-2,546
Return From Rental Income (%)-8%-8%-8%-8%-8%-40%
Total Net Return (%)-4%-4%0%2%4%-2%