Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£10,332£10,378£10,421£10,465£10,507£52,102
Profit Before Tax£-10,332£-10,378£-10,421£-10,465£-10,507£-52,102
Profit After Tax £-10,332£-10,378£-10,421£-10,465£-10,507£-52,102
Change In Property Value£4,200£4,284£8,739£11,361£13,122£41,707
Net Return£-6,132£-6,094£-1,681£897£2,615£-10,395
Return From Rental Income (%)-10%-10%-10%-10%-10%-50%
Total Net Return (%)-6%-6%-2%1%3%-10%