Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£9,737£9,783£9,826£9,869£9,912£49,126
Profit Before Tax£-9,737£-9,783£-9,826£-9,869£-9,912£-49,126
Profit After Tax £-9,737£-9,783£-9,826£-9,869£-9,912£-49,126
Change In Property Value£3,900£3,978£8,115£10,550£12,185£38,728
Net Return£-5,837£-5,805£-1,710£680£2,273£-10,399
Return From Rental Income (%)-10%-10%-10%-10%-10%-51%
Total Net Return (%)-6%-6%-2%1%2%-11%