Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£7,640£7,651£7,662£7,673£7,683£38,308
Profit Before Tax£-7,640£-7,651£-7,662£-7,673£-7,683£-38,308
Profit After Tax £-7,640£-7,651£-7,662£-7,673£-7,683£-38,308
Change In Property Value£3,599£3,671£7,489£9,735£11,244£35,739
Net Return£-4,041£-3,980£-173£2,063£3,561£-2,570
Return From Rental Income (%)-9%-9%-9%-9%-9%-43%
Total Net Return (%)-5%-5%0%2%4%-3%