Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£7,555£7,601£7,643£7,687£7,730£38,216
Profit Before Tax£-7,555£-7,601£-7,643£-7,687£-7,730£-38,216
Profit After Tax £-7,555£-7,601£-7,643£-7,687£-7,730£-38,216
Change In Property Value£2,800£2,856£5,826£7,574£8,748£27,804
Net Return£-4,755£-4,745£-1,817£-113£1,018£-10,411
Return From Rental Income (%)-11%-11%-11%-11%-11%-56%
Total Net Return (%)-7%-7%-3%0%1%-15%