Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£11,520£11,566£11,609£11,653£11,695£58,043
Profit Before Tax£-11,520£-11,566£-11,609£-11,653£-11,695£-58,043
Profit After Tax £-11,520£-11,566£-11,609£-11,653£-11,695£-58,043
Change In Property Value£4,799£4,895£9,986£12,981£14,994£47,655
Net Return£-6,721£-6,671£-1,623£1,329£3,298£-10,389
Return From Rental Income (%)-10%-10%-10%-10%-10%-48%
Total Net Return (%)-6%-6%-1%1%3%-9%